Quarterlytics / Consumer Cyclical / Apparel - Footwear & Accessories / Caleres, Inc. / FY2009 Annual Report

Caleres, Inc.
Annual Report 2009

CAL · NYSE Consumer Cyclical
Claim this profile
Ticker CAL
Exchange NYSE
Sector Consumer Cyclical
Industry Apparel - Footwear & Accessories
Employees 4800
← All annual reports
FY2009 Annual Report · Caleres, Inc.
Loading PDF…
C
a
p
i
t
a
l

&
R
e
g
i
o
n
a
l
A
n
n
u
a
l

R
e
p
o
r
t
2
0
0
9

Annual Report 2009

14 Asset and property management – Retail
18 Asset and property management – Germany
20 Asset and property management – Leisure
23 Asset and property management – Other

associates and joint ventures
24 Principal risks and uncertainties

96 Independent auditors’ report
97 Company balance sheet
98 Notes to the Company financial statements

Business review

01 Capital & Regional...

...What we do
...Business model
...Corporate structure
02 Chairman’s statement
03 Chief Executive’s statement
05 Operating review
07 Financial review

Governance

26 Directors
28 Directors’ report
31 Statement of directors’ responsibilities
32 Directors’ remuneration report
39 Corporate governance report
43 Responsible business

Financial statements

46 Consolidated income statement
47 Consolidated balance sheet
48 Consolidated statement of recognised

income and expense

48 Reconciliation of movement in equity

shareholders’ funds

49 Consolidated cash flow statement
50 Notes to the financial statements

Other information

101 Glossary of terms
102 Portfolio information
103 Fund portfolio information (100% figures)
104 Five-year review
105 Advisers and corporate information
105 Shareholder information

1

n
o
i
t
c
e
S

2

n
o
i
t
c
e
S

3

n
o
i
t
c
e
S

4

n
o
i
t
c
e
S

Capital & Regional…

…What we do

…Business model

Section 1 Business review

• C&R is a co-investing property

asset manager. This means that we
manage property assets for funds
and joint ventures in which we hold
a significant stake

• We aim to build best-of-class specialist
management teams for the retail and
leisure sectors in which we operate

• We operate asset businesses
and earnings businesses

• Asset businesses comprise our
investments in property funds
and joint ventures, and our
wholly-owned properties

• Earnings businesses comprise

our property management teams,
which manage the funds and
German joint venture, and SNO!zone

…Corporate structure

Earnings businesses

Asset businesses

100%

CRPM

German portfolio

The Funds

50%

X-Leisure Limited

100%

SNO!zone

Other JVs and associates

Braehead

MEN Arena

FIX UK

Wholly owned

Great Northern Warehouse

Leisure World,
Hemel Hempstead

48.8%

16.7%

13.4%

11.9%

50%

30%

20%

100%

100%

Capital & Regional Annual Report 2009

01

Section 1 Business review

Chairman’s statement

“Whilst the Board is by no means complacent about the challenges
ahead, the Capital Raising completed in September and the agreed
changes to the Group’s banking arrangements undoubtedly marked
a turning point for the Group and its prospects.”

Tom Chandos, Chairman

Overview
The impact on valuations of improving property market sentiment
has enabled Capital & Regional to return to profitability in the second
half of 2009. The full year pre-tax loss of £113 million reflects the
fact that, for much of the year, market conditions were challenging
and that it was only in the fourth quarter that valuations in the UK
funds began to recover some of the ground lost in the first half of
the year.

Responsible business
Capital & Regional has attached particular importance to maintaining
its commitment to responsible business in the very challenging
operating environment. We encourage each of the businesses and
functions to develop an approach suitable to them, whilst providing
strategic direction through a Responsible Business Committee. This
approach has resulted in a number of notable achievements which
are set out in the statement on responsible business.

The Capital Raising completed in September and the agreed
changes to the Group’s banking arrangements have contributed
materially to improving Capital & Regional’s financial resilience.
Whilst the Board is by no means complacent about the challenges
ahead, these two events undoubtedly marked a turning point for
the Group and its prospects.

The positive momentum in investment markets has continued
into the first quarter of 2010, although the pace of growth has
slowed in most areas from the fourth quarter of last year. Given
that these supportive market conditions are, in part, a consequence
of stimulus measures implemented by governments around the
world, there is a risk that these conditions will soften as liquidity
measures are withdrawn.

Our partners
The Group’s partnerships, to which has now been added the growing
relationship with Parkdev following its investment as part of the
Capital Raising, have continued to develop during the course of the
year. The Board has actively sought to link partners’ capital resources
with the Group’s own capital and its proven asset management
capabilities in pursuing new opportunities for growth. These are
expected to increase during the course of 2010.

The reshaping and strengthening of the Group over the past two
years has only been possible as a result of the commitment and
capability of all our employees, whether long standing or more
recently arrived. It is because of them that the Group can now
look forward to a secure and successful future.

Consequently, the Group has been taking steps to sell into strength
either where capital can be recycled from assets offering lesser
asset management potential or where refinancing needs can be
anticipated. The Board believes these are prudent steps particularly
as tenant markets are likely to remain challenging for the balance
of 2010.

Tom Chandos
Chairman

Dividend
The Board is not recommending the payment of a final dividend,
meaning that no dividend will be payable for the full year. The
Board is committed to resuming dividend payments when it
considers it prudent to do so, but future payments will be linked
for the foreseeable future to the Group’s cash generating ability
and will normally be restricted to not more than 50% of operating
cash flow less interest and tax to comply with the undertakings
given for the Group’s banking arrangements.

The Board
I am delighted to welcome Louis Norval and Neno Haasbroek as
non-executive directors. Their extensive knowledge of commercial
property, and of the retail sector in particular, has already enabled
them to make an important contribution to the Board’s deliberations.
PY Gerbeau resigned from the Board in July 2009 to concentrate on
his new role as Chief Executive of X-Leisure Limited, while Hans Mautner
retired from the Board in June 2009. I would like to thank both of
them for their valuable contributions to the Group as directors.

02

Capital & Regional Annual Report 2009

Chief Executive’s statement

Section 1 Business review

“The skills that we have demonstrated as property asset managers
in managing through challenging conditions will serve us well as
our focus shifts from income protection to income recovery.”

Hugh Scott-Barrett, Chief Executive

Results
Higher property values towards the end of the year have contributed
to a much improved result for 2009. It is very encouraging to be
able to report a pre-tax profit of £17 million for the six months to
30 December 2009 in a year in which the Group’s prospects have
improved significantly as a result of decisive actions taken by the
management team. The full year pre-tax loss was £113 million
compared with a pre-tax loss of £516 million in 2008.

We continue to generate recurring income from our role not only
as a property investor but also as an asset manager and owner of
operating businesses. Although we have delivered more than
£3.5 million of cost savings, this positive effect has been outweighed
by the impact of falling valuations and dilutions as a result of the
part-sale of the German portfolio and capital raisings by the three
UK funds since June 2008. As a consequence we have reported
recurring pre-tax profits of over £17 million in 2009 compared
with £28 million for 2008.

The three UK funds have experienced peak to trough falls in
property valuations (reached in the second and third quarters of
2009) ranging from 39% for X-Leisure to 52% and 54% respectively
for The Junction and The Mall. Recovery from these low levels has
been most pronounced in retail warehousing, up by 12% from the
trough in June 2009. Shopping centre valuations improved in the
final quarter of the year while leisure valuations have lagged
behind retail, though they have shown improvement in the first
two months of 2010.

Whilst valuations in Germany fell a little further in the second half
of the year, we believe that they are now stabilising. The German
market has historically lagged behind and been less volatile than
the UK which, combined with the resilience and strong operational
performance of the portfolio, has limited the fall over the year to
4% in local currency. There has been a fall of 12% in local currency
in the German portfolio from the peak in December 2007 to the end
of 2009.

Reported net asset value per share has not only been affected by
the impact of gearing on these property valuations but also by the
impact of the new shares issued in the Capital Raising. Basic and
EPRA net asset values per share as at 30 December 2009 were 37p
and 47p compared with restated figures of £1.30 and £1.74 as at
30 December 2008.

Financial position
The financial position of the Group has been significantly
reinforced during the year as a result of the following actions:

• The Capital Raising of £69 million by way of a Firm Placing

and Open Offer in which Parkdev International Asset Managers
subscribed £23.4 million for a 25% stake in the Company.

• The simultaneous renegotiation of the Group’s core banking
facility and the facilities relating to assets held on the Group
balance sheet, being the Great Northern Warehouse, Hemel
Hempstead and 10 Lower Grosvenor Place.

• The Junction’s £64 million capital raising in which AREA

Property Partners subscribed £50 million, together with the
renegotiation of the fund’s banking arrangements.

• X-Leisure’s £50 million capital raising, the establishment of

X-Leisure Limited as a distinct management platform, together
with the renegotiation of the fund’s syndicated facility and
facilities for Brighton Marina, Milton Keynes and Castleford.

Improving valuations in the second half of the year, new capital at
both Group and fund level as well as the renegotiation of a significant
number of banking arrangements have therefore contributed to
this greater resilience.

Notwithstanding these actions, both the Group and UK funds
continued to deleverage in the fourth quarter of the year and
the start of 2010. The Group has completed the sale of 10 Lower
Grosvenor Place and the adjoining Beeston Place property and
is in negotiations to sell its stake in the MEN Arena in Manchester.
The Mall completed the sale of Bexleyheath for £98 million at the
end of 2009 and since year end has sold two further shopping
centres in Aberdeen and Preston for £134 million. The Junction
also completed the sale of its retail parks in Aberdeen and Slough
for £82 million before the end of the year, while X-Leisure has
recently sold its Croydon property for £33 million.

Capital & Regional Annual Report 2009

03

Section 1 Business review

Chief Executive’s statement continued

Outlook
Continuing investor appetite for retail commercial property will be
supportive of further improvements in UK valuations in the first half
of 2010. Having lagged retail, the leisure sector is also expected to
see recovery, which the February X-Leisure fund valuation indicates
with a 6% increase from the year end figure as shown in note 35 to
the financial statements. We also expect the German portfolio to
continue to demonstrate resilience amidst increasing signs of
stabilisation in the first quarter of 2010.

The Group and the funds where it acts as property asset manager
will continue to look to sell assets during the current strength in
the investment markets, as the risk exists that they may soften
later in 2010. The Group will also benefit from additional measures
taken in 2009 to reduce costs. These are, however, likely to be
offset by the impact of property sales on fee levels and property
investment income.

We anticipate tenant markets remaining challenging throughout
this year and the bad weather at the start of 2010 has been an
additional factor. Though administrations are running at much
lower levels than last year, there is still evidence that retailers are
facing headwinds which means that the downward pressure on
rental values is likely to continue for the foreseeable future. The
skills that we have demonstrated as property asset managers in
managing through such challenging conditions will serve us well
in mitigating this risk, as our focus shifts from income protection
to income recovery.

Hugh Scott-Barrett
Chief Executive

The disposals in The Mall have allowed the repayment of tranches
of its CMBS financing in advance of the expiry date of the bonds in
2012 and those in The Junction have enabled the fund to reduce its
LTV to a point where distributions to unit holders can recommence
in 2010. Following the Croydon sale, we also expect X-Leisure to
restart distributions this year.

Management remains focused on anticipating refinancing needs
well in advance of maturity and has secured credit committee
approval for the refinancing on competitive terms of both facilities in
Germany that mature in 2010. Discussions have also started on the
2011 refinancings. Since the year end, two small property disposals
have been made from the German portfolio for tactical reasons with
the £6 million cash proceeds currently retained in the portfolio.

Operations
Capital & Regional’s property asset management teams have had
to deal with very challenging tenant conditions and have been fully
focused on income security as a number of retailers, particularly
in The Mall, fell into administration at the beginning of 2009.
Steady progress has been made in re-letting this space with overall
occupancy of 94.6% at year end across the UK funds, compared
with 94.2% at the end of 2008. It has been particularly pleasing to
see that four of the six directly held Woolworths stores have been
let on good terms and that significant progress has been made on
the letting of the other two units. It is also noteworthy that The
Junction was one of the first UK property owners to secure a Best Buy
letting, with a 50,000 square feet unit at its Thurrock Retail Park.

Strategy
Capital & Regional is now in a position where it has financial
resources to invest in new opportunities, and partners with whom
it can co-invest to support the further development of the Group
as a co-investing property asset manager. Our focus will be on:

• Improving the value of the capital invested in the three UK funds
and in Germany through property asset management initiatives,
the recycling of capital within the portfolios and, where
appropriate, further investment by the Group.

• Direct investment in retail and leisure where we can leverage

available capital to generate fee income based on our specialist
property asset management skills. We estimate that there is
scope for an additional £1.5 billion property under management
from existing resources alone. This could take the form of the
establishment of additional funds with existing partners and/or
third parties, where we can combine property investment with
fund, asset and property management income.

• Expansion of the management platform, either organically

or by way of acquisition.

Although we have submitted offers on a small number of
opportunities, we feel there are likely to be more attractively priced
investments as the year progresses. The key to creating value for
our shareholders will be to retain maximum strategic flexibility to
take advantage of opportunities as they arise.

04

Capital & Regional Annual Report 2009

Operating review

The Group’s operations are affected both by the underlying
performance of the tenants in its properties, and by the wider
property investment market which reflects the impact of
supply and demand for property.

Tenant markets
In the UK, the impact of the economic downturn hit tenants hard
in the first quarter of 2009, which saw a number of high profile
administrations and insolvencies. Although conditions for tenants
remained challenging over the rest of the year, there was evidence
of stabilisation in the second quarter and some improvement in
the second half of 2009. Demand for vacant space has nevertheless
been weak throughout the year, which has put downward pressure
on ERVs. Our main objective has been income protection while
seeking long-term solutions to voids caused by administrations.

Temporary lettings, which are less than one year in duration, have
proved a useful means of maintaining occupancy and covering
void costs while providing flexibility for longer term solutions to be
found. Nevertheless, the Group has made a number of significant
lettings during the year, including several vacant Woolworths stores
in The Mall and one of the first UK Best Buy stores in The Junction.
While the focus has been on income security, The Mall has
nevertheless continued to make good progress with two
developments within the existing Blackburn and Luton schemes.

The German portfolio has defensive characteristics, being
predominantly anchored by food retailers with good financial
covenants, and its tenants have continued to trade strongly
during the year with very few tenant failures.

The Group monitors the performance of its tenant markets through
the following key metrics; all figures quoted are like for like, to
exclude the impact of property sales on year-to-year comparatives.

Occupancy levels
Over the course of the year, occupancy levels fell in the first two
quarters but recovered in the second half of 2009 so that across
the three funds at the year end, occupancy was 94.6% compared to
94.2% at the end of 2008. This once again demonstrates the ability
of our teams to maintain occupancy levels and find tenants for
vacant space in a challenging market.

The Mall saw the largest increase, from 94.0% to 95.0%, while
X-Leisure saw a small decrease in the year, from 95.5% to 94.7%
as a result of a number of insolvencies in the first quarter. The
defensive qualities of the German portfolio are illustrated by its
very strong occupancy rates: 98.1% at the end of 2009, having
fallen only very slightly from 98.2% at the end of 2008.

Administrations
The level of administrations is one of the most important illustrations
of the underlying condition of tenants. In the three UK funds, the
challenges facing tenants were clearly demonstrated by the high
numbers of insolvencies in the first quarter, when 83 units with
passing rent of £6.9 million entered administration. The nine months
in the rest of the year saw a much more resilient performance, with
administrations in only 70 units with passing rent of £5.9 million.
This meant that 5.1% of the total passing rent at the end of 2008
entered administration during 2009, broken down as follows:

Section 1 Business review

The trading position of the 2009 administrations at the date of this
report is as follows:
• The Mall: 22 of the units with passing rent of £1.1 million are still

trading and 84 units have been re-let.

• The Junction: one of the units with passing rent of £0.2 million
is still trading and three units have been re-let. Two further units
were in the properties sold during the year.

• X-Leisure: two of the units with passing rent of £0.3 million are

still trading and two units have been re-let.

There were administrations in only three units in the German
portfolio over the course of the year, with passing rent of
£0.1 million. This was 0.2% of the rent roll at the start of the year.
There have been no further administrations since the year end.

Passing rent

The Mall TheJunction
£m

£m

X-Leisure
£m

UK
£m

Germany
€m

30 December 2008
30 June 2009
30 December 2009

138.2
131.3
128.9

39.5
39.1
39.0

45.2
45.7
45.3

222.9
216.1
213.2

44.9
45.3
45.3

The level of administrations and general state of the economy has
affected rental growth, which is a key measure of demand for space
and hence the underlying performance of a portfolio. Maintaining
occupancy levels in the face of administrations and lease expiries
has often required new lettings at lower rent levels than old, and
as a result passing rent on the like-for-like basis shown above has
fallen 4.4% over the year. As in 2008, the retail market was the
main driver, with The Mall seeing a fall of 6.8% and The Junction
a fall of 1.1%. The leisure market proved more robust, with passing
rent in X-Leisure increasing 0.2% primarily because of a number
of successful rent reviews and new lettings that offset the
administrations in the year.

Rent collection rates across the three funds have been good,
with 96.8% of the December rent roll (excluding administrations)
collected within 30 days. The best performance came from
The Junction, with over 98% collected.

Monthly rent payments
In Germany, monthly rent payments are standard but in the UK
leases generally provide for quarterly payments. This makes
additional demands on cash flow so requests to move from quarterly
to monthly rent payments can be an indicator of potential tenant
distress. The funds consider such requests on a case-by-case basis
and at the year end 8.6% of passing rent was paid by concession
this way, compared with 5.2% at the end of 2008. The Junction
continues to have the highest proportion of monthly payers.

New lettings and rent reviews
There was a considerable amount of letting activity during the year
which helped to offset the level of administrations, although the
weakness of the market and competition for new tenants meant
that lettings were generally below ERV.

Across the three funds, 159 new lettings (excluding temporary
lettings) were made at passing rent of £8.2 million, at an average

Q1 2009
Rest of year

Total 2009

Q1 2010 to date

The Mall

The Junction

X-Leisure

Units

Rent roll £m

Units

Rent roll £m

Units

Rent roll £m

Units

Total
Rent roll £m

73
56

5.0
3.7

129

31

8.7
(5.8% of rent roll)
2.0

5
5

1.5
1.2

10

–

2.7
(5.7% of rent roll)
–

5
9

0.4
1.0

83
70

6.9
5.9

14

3

1.4
(2.6% of rent roll)
0.1

153

34

12.8
(5.1% of rent roll)
2.1

Capital & Regional Annual Report 2009

05

Section 1 Business review

Operating review continued

of 10% below ERV at the end of the previous quarter. The number
of new lettings was down from 255 in 2008, though the fall reflects
property disposals across the funds as well as conditions in the
letting market.
• In The Mall new rents were only 5.4% below ERV and in some
centres the successful reletting of Woolworths stores not only
gave an uplift in income but proved to be a generator of
additional footfall which should enhance rental values in future.
• In The Junction a significant new letting above ERV was made for
a large unit in Thurrock that will be occupied by Best Buy. Across
the portfolio, however, the general weakness in the market meant
that new lettings were on average 11.5% below ERV.

• In X-Leisure there were a number of turnover rents and fixed
uplifts from low base figures which meant the average letting
was 37.2% below ERV. The level of rent will, however, increase
towards ERV in future years as the uplifts take effect.

There were 11 new lettings in the German portfolio at passing rent
of £1.2 million.

In addition, 250 rent reviews were settled in the year at passing
rent of £32.0 million, which was 3.3% above ERV. This was driven
largely by The Mall, which contributed £18.1 million of the total
at 5.1% above ERV.

Temporary lettings
There were temporary lettings in 202 units (2008: 120 units) at
the end of the year, of which the majority were in The Mall. These
lettings are an important part of the active management process,
because they help maintain the vitality of the trading environment
as well as meeting the costs of voids (the share of service charges
as well as business rates) and generating additional income. These
lettings enhanced occupancy and rental levels in the short term,
covering the majority of those units that fell into administration
in the last quarter of 2008 and first quarter of 2009.

The new valuers who took over responsibility for The Mall during
the year make conservative assumptions about when these units
are vacated and how long they might take to re-let, so the benefit
of the temporary lettings is effectively disregarded in determining
the valuations of the portfolio. Therefore, the extent to which these
units may become permanently let provides scope for valuation
uplift in the portfolio.

Property investment markets
2009 as a whole saw significant further adverse yield shift.
Over the first nine months, UK yields continued to rise driven
initially by weak demand for property, partly reflecting the
shortage of bank finance but increasingly the result of fears over
the security of income arising from the continued weakness of
the tenant market. In the final quarter, changing sentiment in
the market was reflected by greater demand for property and an
increase in the number of transactions, albeit that this was mainly
confined to the prime sector and the overall transactional level
remained low. This improved sentiment led to inward yield shift for
the first time since mid-2007 and a commensurate rise in the value
of the Group’s investments.

The German property market has historically lagged the UK market
and has been much less volatile. The second half of 2009 saw
a further small fall in values but there are signs that they have
now stabilised.

Overall, like-for-like yields on the Group’s portfolios moved
outwards over the course of the year, though the recovery in the
last quarter of the year for the UK portfolios can be seen in the
following table:

06

Capital & Regional Annual Report 2009

December
2008

Yield
shift September
20091
(bps)

Yield
shift December
2009
(bps)

Initial yields
The Mall
The Junction
X-Leisure

7.13%
6.06%
6.71%

UK weighted average2
German joint venture

6.71%
6.51%

Nominal equivalent yields3
The Mall
The Junction
X-Leisure

8.50%
7.03%
7.75%

UK weighted average2

7.88%

113
104
130

125
22

136
136
139

154

8.26%
7.10%
8.01%

7.96%
6.73%

9.86%
8.39%
9.14%

9.42%

(47)
(67)
(10)

(43)
7

(72)
(81)
(14)

(63)

7.79%
6.43%
7.91%

7.53%
6.80%

9.14%
7.58%
9.00%

8.79%

1 June 2009 for Germany as the portfolio is not valued in September.
2 Based on C&R share in the three funds.
3 Nominal equivalent yields in Germany are equal to initial yields.

These rising yields, magnified by gearing at the fund and German
joint venture level, have resulted in significant falls in the net asset
value of these investments in 2009.

Fund and German joint venture performance

2006

2007

2008

2009

The Mall
Property level returns
Geared returns
IPD shopping
centre index

The Junction
Property level returns
Geared returns
IPD retail parks index

X-Leisure
Property level returns
Geared returns

17.6%
26.3%

12.7%

15.0%
18.3%
14.7%

19.7%
30.4%

UK weighted average1
Property level returns
Geared returns

16.9%
23.9%

German joint venture
Property level returns
Geared returns

15.2%
34.2%

(3.3)%
(13.2)%

(33.2)%
(65.4)%

(12.5)%
(51.4)%

(4.3)%

(22.0)%

(7.1)%

(16.8)%
(34.0)%
(9.6)%

(26.1)%
(57.1)%
(25.6)%

(5.3)%
(32.2)%
11.1%

2.1%
(3.0)%

(21.9)%
(48.2)%

(19.0)%
(41.7)%

(6.1)%
(17.3)%

(28.2)%
(58.5)%

(12.2)%
(45.6)%

7.5%
16.2%

(5.2)%
(32.4)%

1.0%
(9.8)%

1 Based on C&R share in the three funds.

The main reason that The Mall has underperformed its benchmark
is that IPD has a significant weighting of prime centres, which saw
less yield shift from the peak than the mainly secondary centres
held within the fund and where the recovery to date has been
more pronounced.

The Junction has also underperformed its benchmark, as it has
a higher percentage of bulky goods parks than the index and the
recovery of yields in this sector has been less marked.

X-Leisure saw poorer property level returns, since it did not see
the same degree of recovery in values in the last quarter of 2009
as The Mall and The Junction. Nevertheless, the February 2010
X-Leisure fund valuation saw 45 basis points of inward yield shift
from December. There are indications that there will also be further
inward movement during the first quarter of 2010 for The Mall and
The Junction, whose valuations are prepared quarterly.

The positive property level return on the German portfolio arose
because the income return has offset the negative capital returns
over the year.

Financial review

In the face of challenging conditions in the property market,
the Group’s priority during the year was stabilising both its
financial position and that of its funds. At fund level, this
was achieved through capital raisings and renegotiations
of banking facilities in both The Junction and X-Leisure.
At Group level, this was achieved through the Capital Raising
in September 2009 and the renegotiation of Group banking
facilities. This coincided with the low point of valuations
in the three main UK funds and hence represented a
fundamental turning point for the Group.

KPI summary
The key performance indicators used to monitor performance are
summarised in the table below and are explained in more detail in
the following paragraphs. The figures include the unaudited interim
2009 results to highlight the improved performance in the second
half of the year.

Key performance
indicators

Year end
2007

Year end
2008

Half year
2009

Year end
2009

Scale of business
Property under
management

Investment returns
Triple net diluted
NAV per share1
EPRA NAV
per share1
Total shareholder
return

Profitability

Recurring pre-tax
profit
Loss before tax

Net debt2

Group net debt
Net debt to
equity ratio3
See-through
net debt

Dividends

£6.1bn

£4.0bn

£3.2bn

£3.1bn

£4.99

£5.01

£1.33

£1.74

£0.37

£0.47

(73)%

(77)%

(28%)

(22%)

£32.7m
£(167)m

£27.6m
£(516)m

£10.3m
£(131)m

£17.5m
£(113)m

£588m

£109m

£115m

84%

58%

226%

£63m

48%

£1,262m

£783m

£634m

£566m

Dividend per share

27p

5p

–

–

1 Comparative figures have been restated to show the impact of the open
offer element of the Capital Raising but exclude the impact of the firm
placing element.

2 Borrowings net of cash and cash equivalents.
3 Group net debt divided by shareholders’ equity.

Key performance indicators –
property under management
In line with the Group’s objective of reducing debt both at a central
and fund level, there were no property acquisitions but a number
of disposals during 2009, as well as reduced capital expenditure
on the underlying assets. Together with valuation falls, this meant
that property under management fell in the year as follows:

£m

The
Mall

The
Junction

X-Leisure

German
portfolio

Other

Total

734
(84)

721
(93)

595
–

243
(36)

3,985
(311)

1,692
(98)

2008
Disposals
Capital
expenditure
and other
movements
46
Revaluation (323)
Exchange
difference

–

2009

1,317

572

Section 1 Business review

• The Mall disposed of one property at Bexleyheath in December
2009 for £97.9 million at a deemed net initial yield of 7.55%,
including a sum of £3.3 million conditional upon achieving rental
uplifts on certain lease renewals. £63 million of the proceeds
were used after the year end to redeem bonds and terminate the
associated interest rate swaps. Since the year end, the fund has
made further disposals at Aberdeen and Preston, as disclosed
in note 35 to the financial statements, and continues to consider
potential sales in line with the objective of maintaining a core
portfolio of larger, dominant secondary centres in advance of
the bond refinancing. The capital expenditure in The Mall relates
primarily to significant developments in Luton and Blackburn,
which have been covered by cash retained in the fund.

• The Junction made three disposals during the year, including
the retail parks in Aberdeen and Slough, which were sold in
December 2009 for £81.7 million at a net initial yield of 8.6%.
The fund also sold a non-core industrial property at Victory
Industrial Estate, Portsmouth in April 2009 for £1.6 million at
a net initial yield of 9.3%. The proceeds of the sales were used
to pay down bank debt.

• X-Leisure sold the O2 Centre, Finchley Road in April 2009 for
£92.5 million at a net initial yield of 7.8%. The proceeds of
the sale were used to pay down bank debt. Since the year end,
it has also sold its Croydon property as disclosed in note 35
to the financial statements.

• There were no disposals from the German portfolio, though

since the year end two non-core properties have been sold for
£6.0 million as disclosed in note 35 to the financial statements.
These sales were made for tactical reasons and are not expected
to have any positive or negative impact on the valuation of the
rest of the portfolio. The majority of the proceeds have been used
to pay down bank debt.

• The Group sold its remaining interest in the Cardiff joint venture
to its joint venture partner in May 2009 for £1.2 million at an
estimated contracted net initial yield of 5.9%.

Since the year end, the Group has also sold its wholly owned
properties at Beeston Place and 10 Lower Grosvenor Place.
The latter is not included in property under management as
it is owner-occupied.

The split of the £3.1 billion property under management by sector
is as follows:

Property under management

Shopping
centres
42.0%

Germany
17.0%

Leisure
22.8%

Retail
parks
18.2%

2
(80)

–

1
(110)

–

519

1
(21)

(40)

–
(10)

–

50
(544)

(40)

535

197

3,140

Capital & Regional Annual Report 2009

07

Section 1 Business review

Financial review continued

Key performance indicators –
investment returns
Investment returns are driven primarily by the net asset value
of the Group as shown in the balance sheet. To provide a greater
understanding of the business, the Group presents its balance
sheet in three ways:

• the enterprise balance sheet shows everything the Group manages;

• the “see-through” balance sheet shows the Group’s economic

exposure to the different property portfolios; and

• the statutory balance sheet follows the accounting and

statutory rules.

Three balance sheets
as at 30 December 2009

Enterprise
£m

See-through
£m

Statutory
£m

Fund properties
The Mall
The Junction
X-Leisure

Joint venture properties
Germany
Other joint ventures*

Wholly owned properties
Great Northern, Hemel Hempstead
and others

Total property
Working capital etc
Debt

Net assets

C&R shareholders
Fund and other joint
venture investors

Total equity

1,391
552
512

532
108

94

3,189
109
(2,588)

710

130

580

710

233
74
61

268
41

94

771
(8)
(633)

130

130

33
26
18

32
(2)

94

201
9
(80)

130

130

130

130

* The statutory figure reflects the impairment of the Group’s loan to the Braehead

joint venture.

Basic NAV per share is £0.37 on a triple net basis, down from £1.33
(restated) at December 2008. As described in more detail below
under the commentary on profitability, the major causes of this
movement were:

• the adverse shift in valuation yields which led to losses
on revaluation and on disposal of investment properties;

• the one-off impact of the open offers in The Junction and

X-Leisure and the dilution following the Group’s decision not
to participate fully; and

• the impact of the firm placing element of the Capital Raising,

which increased the number of shares in issue. Under accounting
rules, we are required to restate the 2008 NAV per share, which
was previously reported as £2.67, to reflect only the open offer
element of the Capital Raising.

The Group contributed £0.6 million to The Junction’s capital raise
out of a possible £17.4 million and as a result its share in the
fund fell from 27.3% to 13.4%, creating a deemed disposal loss
of £2.8 million in May 2009. Under the terms of the open offer,
adjustments can be made until May 2010 to the price at which new
units were issued, to reflect the recoverability of debtors and the

08

Capital & Regional Annual Report 2009

expected costs of certain remedial works. A further impairment of
£0.4 million has been made to the value of the Group’s investment
in The Junction at the year end to reflect the expected impact
of these adjustments, at which level the Group’s share in the fund
would be reduced to 13.2%.

The Group contributed £4.0 million to X-Leisure’s capital raise
out of a possible £9.7 million and as a result its share in the fund
fell from 19.4% to 11.9%, creating a deemed disposal loss of
£4.4 million in July 2009.

Foreign exchange hedging
The Group uses forward contracts to hedge against changes in
exchange rates in relation to its investment in the German joint
venture. Following the strengthening of sterling against the euro in
January and February 2009, the cash settlement on the termination
of the hedge was £8.7 million compared with its year end valuation
as a liability of £14.2 million.

A new forward contract for €47 million was entered into at the same
time and at year end this was valued as a liability of £1.4 million.
Since the year end, the strengthening of sterling against the euro
allowed the Group to extend the hedge to April 2011 at nil cost.
At this level, the Group’s investment is 89% (2008: 94%) hedged.

To the extent the hedge is effective under accounting rules,
valuation movements on the forward contracts are shown in
reserves where they partially offset the gain or loss in the value
of the net investment in the Group’s German joint venture.

Key performance indicators – profitability
Recurring pre-tax profit
The Group’s recurring pre-tax profit is derived from its two
segments, being:

• Asset businesses: comprising its share of the net rent less net
interest arising from interests in associates, joint ventures and
wholly owned entities, in both the UK and Germany.

• Earnings businesses: comprising property management fees less
fixed overheads, including those generated by X-Leisure Limited,
and the operating profit from the Group’s SNO!zone business.

As shown in note 2 to the financial statements, the breakdown
of recurring pre-tax profit by segment was as follows:

Year to
30 December
2007
£m

Year to
30 December
2008
£m

Six months to

Year to
30 June 30 December
2009
£m

2009
£m

Property investment
UK
Property investment
Germany
Managing property
funds
SNO!zone

Recurring pre-tax
profit

10.2

9.6

10.8
2.1

32.7

6.1

11.1

8.9
1.5

27.6

3.4

3.1

2.7
1.1

4.5

5.8

6.2
1.0

10.3

17.5

• Property investment: the Group earns profits from its share of
the net rental income less net interest payable in its investments.
The cost of managing its wholly owned investment and trading
properties is allocated to the property investment business.

The fall in UK profit reflects the sale of properties from the funds
and the dilution of the Group’s interest in The Junction and
X-Leisure during the year, which caused Property Investment UK
Contribution to fall from £11.8 million to £10.4 million. During
the year, the three main UK funds did not make distributions
but retained cash to cover committed development costs
and to maximise their financial flexibility in the light of falling
valuations. With the recovery in values in the last quarter of
2009, The Junction and X-Leisure expect shortly to be in a
position to resume distributions.

The fall in profit from the German portfolio reflects the sale
of half of the business to AREA in October 2008. The prior year
comparatives represent 100% of the portfolio for three quarters
while the current year figures include only 50%.

• Managing property funds: a subsidiary of the Group, Capital

& Regional Property Management Limited (“CRPM”), earns fees
from managing The Mall and The Junction funds and certain
joint ventures and wholly owned properties.

CRPM also owns 50% of X-Leisure Limited, which was established
as part of the X-Leisure fund’s open offer as a joint venture with
Hermes, integrating the asset, property and non-FSA regulated
fund management activities carried out for the X-Leisure fund
by the joint venture partners. Hermes continue to act as operator
of the fund, responsible for FSA-regulated fund management
activities. X-Leisure Limited was appointed property and asset
manager for the X-Leisure fund with effect from 18 August 2009
and the relevant CRPM staff transferred to the new entity on
this date.

The property management business generated profits for the
Group as follows:

Year to
30 December
2007
£m

Year to
30 December
2008
£m

Asset management fees 18.6
4.4
Service charge fees
3.0
Other fees
(15.2)
Fixed overheads*

CRPM recurring profit
Performance fees
Variable overheads
Impairment of goodwill
Other non-recurring items

10.8
(52.8)
7.9
–
–

14.9
4.9
3.0
(13.9)

8.9
(9.9)
0.1
(8.0)
(5.6)

(Loss)/profit before tax

(34.1)

(14.5)

Six months to

Year to
30 June 30 December
2009
£m

2009
£m

5.5
2.2
1.2
(6.2)

2.7
–
(0.1)
(1.0)
(0.8)

0.8

8.9
4.1
4.1
(10.9)

6.2
–
(0.3)
(1.6)
(0.5)

3.8

* Excluding overhead allocated to property investment business.

Asset management fees were predominantly calculated on the
value of property under management and hence declined over
the year as they had in 2008 as a result of falling valuations and
disposals in all three funds. The creation of X-Leisure Limited
also led to a fall in income as asset and property management
fees from the X-Leisure fund were split with the joint venture
partner from this date, though this was partially offset by the
benefit of the joint venture’s share of fund management income.

These falls were partially offset by a cost reduction programme,
saving over £3.5 million in 2009, and these initiatives together
with further efficiencies such as the move to new offices will
result in further cost reductions in 2010. The non-recurring

Section 1 Business review

items include the costs of redundancies under this programme.
In addition, the costs of the X-Leisure division were shared with
the joint venture partner in X-Leisure Limited from August
2009 onwards.

CRPM and X-Leisure Limited have management contracts with
the three funds that determine how fees are calculated and over
what period they can be earned. Certain of these arrangements
were renegotiated in the year to secure them for the long term,
and the main features are now as follows:

• The Mall fund’s expiry date is 30 June 2012 if not extended

to 30 June 2017 following a continuation vote of unit holders
in June 2011. CRPM’s management contract has the same
termination date as the fund (including any extension) and
cannot be terminated earlier than 31 December 2012 for
performance returns falling short of a specified benchmark.
To date, asset management fees have been calculated as a
percentage of property under management but discussions
are under way to change the basis of calculation, potentially
to a fixed fee.

• The Junction fund has an effective termination date of

31 July 2013. CRPM’s management contract has the same
termination date as the fund and cannot be terminated early
for performance returns falling short of a specified benchmark.
Following the fund’s open offer, asset management fees were
fixed at £1.0 million per annum for the first two years of the
term of the agreement and from May 2011, the greater of
£0.85 million and 2.5% of net operating income from that
date. The Group also receives service charge income which
in 2009 was £0.3 million (2008: £0.3 million).

• The X-Leisure fund has a termination date of 31 December

2014 which may potentially be extended up to 31 December
2021 by a combination of fund manager recommendation
and a continuation vote. The management contract has the
same termination date as the fund (including any extension)
and cannot be terminated earlier than 31 December 2013
for performance returns falling short of a specified benchmark.
Asset management fees are now fixed at £3.4 million per
annum, reducing by £100,000 each year for five years
from 1 July 2010 until they reach £2.9 million. This reduction
will be offset (but cannot be reduced further) by an annual
payment to X-Leisure Limited equal to 4% of the cumulative
increase/decrease in the net income of the portfolio.

CRPM has historically earned significant performance fees
from the UK funds, which were repayable in the event of
underperformance in the following two years. All clawback of
historic performance fees was fully recognised in 2008 and no
performance fees have been recognised in 2009. Under the
contractual agreements discussed above, future performance
fees may be earned as follows:

• For The Mall, fees have historically been calculated annually
on any outperformance over a three-year period compared to
a defined IPD benchmark and an absolute 12% hurdle return.
Fees can be positive or negative, but negative fees are capped
at the amount received over the previous two years. Given the
significant falls in property values it is unlikely that any fees
would arise in the next few years. As part of the discussions
for changing the basis of management fees, it is likely that
the basis for performance fees will change to provide greater

Capital & Regional Annual Report 2009

09

Section 1 Business review

Financial review continued

incentive to create value and thereby align the interests of
investors and the property and asset manager.

The main factors behind this loss in the year were:

• For The Junction, fees are now calculated based on performance
from completion of the fund’s open offer in May 2009 to the
disposal of the entire portfolio or on the expiry of the fund.
CRPM’s fee will be earned on any realised geared returns
in excess of an internal rate of return of 15% per annum.

• For X-Leisure, fees are calculated on a cumulative basis over
the period from completion of the fund’s open offer in August
2009 to the earlier of disposal of the entire portfolio on the
expiry of the fund or its conversion into a listed structure.
X-Leisure Limited’s fee will be calculated on any geared
returns in excess of an internal rate of return of 15% per
annum, less any interim performance fee. If the portfolio
falls to nine properties or fewer, an interim performance fee
will be calculated for the sold properties on the same basis.

• SNO!zone is the UK’s premier real snow indoor ski slope

operating business, based at three sites in properties owned
by the X-Leisure fund at Milton Keynes and Castleford, and in a
property owned by a 50:50 joint venture with Capital Shopping
Centres at Braehead. SNO!zone’s contribution to the Group’s
profits was as follows:

Year to
30 December
2007
£m

Year to
30 December
2008
£m

Six months to

Year to
30 June 30 December
2009
£m

2009
£m

Income
Cost of sales and
operating expenses

Cash profit
Tenant incentives

Accounting profit

14.3

(11.5)

2.8
(0.7)

2.1

14.9

(13.1)

1.8
(0.3)

1.5

7.3

(6.1)

1.2
(0.1)

1.1

13.7

(12.4)

1.3
(0.3)

1.0

Turnover has fallen across the three sites in 2009, reflecting
the state of the economy and increased competition from new
operators and venues, so despite cost savings the level of profit
has fallen from 2008.

Loss before tax
The pre-tax loss for the year was £113.4 million (2008: loss of
£516.3 million). The losses arose primarily in the first half of the
year with a small profit for the second half as follows:

Year to
30 December
2007
£m

Year to
30 December
2008
£m

Six months to

Year to
30 June 30 December
2009
£m

2009
£m

Recurring pre-tax profit 32.7
Revaluation of
investment and
trading properties
Performance fees
Gain/(loss) on disposal
Deemed disposal
Revaluation of
financial instruments
Other non-recurring
items

(164.4)
(52.8)
1.6
–

(7.0)

22.9

Loss before tax
Tax

(167.0)
0.2

27.6

10.3

17.5

(397.4)
(9.9)
(42.3)
(28.8)

(47.8)

(17.7)

(516.3)
14.1

(133.2)
–
(2.8)
(2.9)

0.8

(3.0)

(130.8)
(3.9)

(110.5)
–
(9.4)
(7.2)

0.3

(4.1)

(113.4)
(6.3)

Loss for the year

(166.8)

(502.2)

(134.7)

(119.7)

10

Capital & Regional Annual Report 2009

• Further significant revaluation losses and losses on disposals
across the Group’s portfolio, reflecting valuation movements
in the overall property investment market in both the UK and
Germany. As described in the Operating Review, the key driver
behind these movements was outward yield shift in the first
three quarters of the year, which was partly reversed in the
last quarter.

• Deemed disposals that represented the dilution caused by

the Group’s decision not to participate fully in the open offers
in The Junction and X-Leisure funds.

The other non-recurring items include impairments and one-off
expenses. These items are described in more detail in note 2 to
the financial statements.

Tax
The Group tries to ensure that its corporate structure remains as
tax efficient as possible under current legislation. During 2009
there was a current tax charge of £3.7 million and a deferred tax
charge of £2.6 million, reflecting additional liabilities in respect
of prior years and the reversal of certain deferred tax assets carried
against the liability for interest rate swaps.

In previous years, the Group has carried a significant provision for
tax that crystallised during 2009 following the outcome of litigation
between HMRC and another taxpayer as described in note 10 to
the financial statements. Since the year end, the amount payable
has been agreed with HMRC alongside a deferred payment plan.

The Group has significant tax losses which may be available
for offset against future profits but the majority have not been
recognised because of the unpredictability of future profit streams
and other restrictions on the potential utilisation of the losses.

Key performance indicators – net debt
The overriding priority for the Group during the year was to stabilise
the financial position of both the Group itself and the funds
and joint ventures in which it has investments. This was achieved
primarily through the various capital raisings, both at the Group
level which paid off the balance outstanding on the central facility
and through open offers in The Junction and X-Leisure funds,
which paid down debt.

At the same time as these capital raisings, the Group and fund
level debt facilities were renegotiated, with the proceeds of property
disposals in the funds (and subsequent to the year end, from the
Group’s wholly-owned properties) and the cessation of distributions
also used to pay down debt. A summary of the movements
in Group and off balance sheet debt in the year is as follows:

Group debt
£m

Off balance
sheet debt
£m

See-through
debt
£m

As at 30 December 2008
Property disposals
Open offers in The Junction and X-Leisure
Other net drawdowns
Capital Raising
Other movements*

112.6
–
4.6
15.5
(52.3)
–

723.6
(43.2)
(112.4)
1.1
–
(16.7)

836.2
(43.2)
(107.8)
16.6
(52.3)
(16.7)

As at 30 December 2009

80.4

552.4

632.8

* Including foreign exchange movements.

The Group and the three UK funds were compliant with their
principal banking covenants at 30 December 2009. The Braehead
joint venture debt facility was non-compliant with its LTV covenant
based on its year end valuation and there was a minor issue with
the Castleford facility in the X-Leisure fund, both of which are
being resolved.

In the German joint venture, one of the facilities only satisfies its
LTV covenant because it is measured (with the agreement of the
lender) against its December 2008 valuation. The shortfall that
would arise if the covenant was tested against the December 2009
valuation can be met from the cash flows of the existing business
without recourse to an equity contribution from the Group. The
remaining German facilities were compliant with their banking
covenants at the year end.

Further reductions in debt levels have taken place in 2010 to date,
with the sale of the Group’s wholly owned 10 Lower Grosvenor
Place and Beeston Place properties, while in the funds The Mall
has used the proceeds of the Bexleyheath sale in December 2009
to repay £59 million of its bonds and is expected to pay down
further debt from the £134 million proceeds of the Aberdeen
and Preston sales. X-Leisure will also be able to pay down debt
from the £33 million proceeds of the Croydon sale.

Group debt
During the year, Group debt fell from £113 million to £80 million,
largely as a result of the repayment of the central facility
following the Capital Raising. Off balance sheet debt also fell from
£724 million to £552 million, the result of both the repayment
of debt with the proceeds of property sales and the open offers
in The Junction and X-Leisure, but also as part of the dilution
of the Group’s holding in these funds.

The breakdown of Group debt and net debt (which reflects the
benefit of cash held in the Group’s central and property-specific
bank accounts) at the end of the year was as follows:

Debt at
30 December
2009
£m

Average
interest
rate*
%

Fixed
%

Duration
of fixing
(years)

Duration
to loan
expiry
(years)

Core revolving
credit facility
Great Northern debt
Hemel Hempstead debt
10 LGP debt

Group debt
Cash and cash
equivalents

Group net debt

–
65.2
7.8
7.4

80.4

(17.5)

62.9

4.11
6.21
3.34
3.61

5.69

–
94
–
–

76

–
3.8
–
–

3.8

3.7
3.8
2.8
1.3

3.4

* In the case of variable rate loans, based on LIBOR as at 30 December 2009

plus the appropriate margin.

In August and September 2009, all of the Group debt facilities were
refinanced alongside the Capital Raising. A waiver of the covenants
on the core revolving credit facility had been agreed in June 2009
to allow time for these negotiations to complete.

Section 1 Business review

• The core revolving credit facility was reduced from

£125.5 million to £58.0 million and the term of the loan was
extended from February 2011 to September 2013. The interest
margin was also increased from 1.4% to 3.5%, reducing to 3.0%
over time in line with the amount of headroom on the asset
cover covenant, which now includes part of the Group’s
investment in the German joint venture as well as its units
in The Mall, The Junction and X-Leisure funds.

The proceeds of the Capital Raising were used to pay down
the entire balance of £48.6 million drawn on the facility. Loan
arrangement costs of £2.0 million were paid in connection with
this transaction with a further £0.2 million deferred until March
2010. Under accounting rules these costs were written off
through the income statement as a non-recurring item in 2009.

The repayment of the principal meant the interest rate swaps
connected with this facility were no longer required so they were
cancelled during the year at a cost of £2.9 million. At year end
the central facility remained undrawn and the Group held a
further £13.4 million of cash in its central bank accounts.

Under the terms of the renegotiation, the limits on the covenant
tests remained unchanged. The results of the tests at the year
end were as follows:

Covenant

30 December
2009

30 December
2008

Asset cover
Gearing
Interest cover

Greater than 200%
Less than 200%
Greater than 150%

n/a
12%
896%

738%
38%
462%

• The Great Northern facility was reduced from £71.3 million
to £65.5 million and the term of the loan was extended from
October 2010 to October 2013. The interest margin was also
increased from 1.0% to 2.0% and the LTV covenant was raised
from 75% to 100% until December 2012, after which it will
reduce to 90% until June 2013 and 80% thereafter.

Covenant

30 December
2009

30 December
2008

LTV
ICR

100%
Greater than 135%

91%
153%

91%
148%

A £1.0 million repayment of principal and loan arrangement
costs of £1.5 million were paid in connection with this transaction,
and any excess cash in the borrowing company is now used
to amortise the loan each quarter, with a 1% exit fee also due
on final repayment. The costs have been capitalised and will
amortise over the life of the loan. The swaps associated with
the loan were also amended in line with the revised loan balance
and amortisation schedule, but no fees were payable for this
element of the transaction.

Capital & Regional Annual Report 2009

11

Section 1 Business review

Financial review continued

• The Hemel Hempstead facility term was extended from

September 2009 to September 2012. The interest margin was
increased from 0.8% to 3.0% until November 2009, when it
reduced to 2.75%, and will fall further to 2.5% in August 2010.
The previous 75% covenant was replaced by an LTV holiday until
February 2011, with a reduction in the LTV to 70% from February
2012. The ICR covenant was increased from 100% to 150%.

Covenant

30 December
2009

30 December
2008

LTV
ICR

n/a

Greater than 150%

n/a
324%

79%
138%

A £0.9 million repayment of principal and loan arrangement
costs of £0.1 million were paid in connection with this
transaction, and any excess cash in the borrowing company
is now used to amortise the loan each quarter. The costs have
been capitalised and will amortise over the life of the loan.

A second repayment of principal of £1.0 million took place in
November 2009 and further payments of £0.5 million are required
in August 2010, February 2011 and August 2011. The swap
connected with this loan expired during the year and has not
yet been replaced, so the loan bears interest at variable rates.

• The 10 Lower Grosvenor Place facility was reduced from

£10 million to £7.4 million and the term of the loan was extended
from October 2009 to March 2011. The interest margin was
increased from 1.0% to 3.0%. The LTV covenant remained at 80%
with no ICR. At the end of the year the LTV was 74% (2008: 79%).

A £0.6 million repayment of principal and loan arrangement costs
of £0.1 million were paid in connection with this transaction. The
loan remained at variable rates as in prior years. As described in
note 35 to the financial statements, 10 Lower Grosvenor Place was
sold and the loan repaid in full on 2 March 2010. The arrangement
costs, which had been capitalised in 2009, have also been
written off in 2010 as a result of this disposal.

As shown in note 23a to the financial statements, the effect of
these changes in net debt resulted in a fall in the net debt to equity
ratio from 58% to 48% over the course of 2009.

Off balance sheet debt
The breakdown of off balance sheet debt at the end of the year
was as follows:

Debt at
30 December
2009
£m

Average
interest
rate
%

The Mall
(16.7% share)
The Junction
(13.4% share)
X-Leisure
(11.9% share)
German joint venture
(48.8% share)
Other JVs
and associates
(30%-50% share)*

208.4

50.3

42.3

212.6

38.8

552.4

5.01

7.56

7.07

4.68

5.70

5.32

Fixed
%

100%

100%

100%

100%

91%

99%

Duration Duration to
of fixing loan expiry
(years)

(years)

2.3

4.3

4.1

1.7

1.4

2.3

2.3

4.3

4.1

2.9

3.3

2.9

* Excluding FIX UK where the Group has written down its investment to £nil.

12

Capital & Regional Annual Report 2009

• The Mall is funded entirely by bonds maturing in April 2012.
The fund has been actively managing the challenge posed by
this refinancing, reducing debt through opportunistic asset sales
(totalling £232 million in the last quarter of 2009 and first quarter
of 2010), and retaining cash by suspending distributions and
stopping non-essential and uncommitted capital expenditure.
Discussions are under way with bondholders regarding the
options for refinancing, with the objective of reaching agreement
well in advance of the continuation vote in 2011.

At 30 December 2009, £1,246 million (2008: £1,246 million)
was outstanding under the bonds but since the year end a
further £59 million has been repaid with the proceeds of the
Bexleyheath sale in December 2009, in line with the prescribed
formula in the bond agreement. The balance will be further
reduced with the proceeds of the Aberdeen and Preston sales.

In terms of covenants, the only LTV restriction is in the
partnership deed which operates on an “incurrence basis”.
No remedy is required for a breach of the LTV limit although
no additional borrowing can take place until the LTV falls back
below 60%.

Covenant

30 December
2009

30 December
2008

LTV
ICR

n/a

Greater than 130%

78%
167%

66%
195%

• The Junction used the proceeds of its property sales and
£60 million from its open offer to pay down debt on its
bank facility.

As part of a refinancing agreement connected to the open
offer, the size of the facility was reduced from £625 million
to £455 million and the life extended from April 2011 to
April 2014. The LTV covenant was increased from 70% to 90%
until September 2010, then reducing in tiers to 65% at
September 2012 with the level of margin linked to the level
of the LTV covenant. The interest cover covenant on the facility
was increased under the refinancing from 127.5% to 130%
until June 2012, when it will increase further to 135%.

Covenant

30 December
2009

30 December
2008

LTV
ICR

90%
Greater than 130%

65%
143%

69%
161%

The reduction of debt from property sales and the recovery in
property valuations resulted in the year end LTV falling to a level
at which the fund is expecting to restart distributions. This also
removes the cash sweep and reduces the level of margin payable
by 0.75% to 2.25% with immediate effect from the start of 2010.

• X-Leisure repaid debt on its central syndicated facility with

£87 million of the proceeds from the sale of the O2 Centre and
£37 million of the proceeds from its open offer.

Section 1 Business review

As part of a refinancing agreement connected to the fund’s open
offer, the size of the central syndicated facility was reduced from
£415 million to £300 million and the term extended from March
2012 to March 2014. The LTV covenant was increased from 70%
to 90% until December 2010, then reducing in tiers to 65% at
July 2013. A cash sweep also operates while the LTV is above
65%. The interest cover covenant on the facility remains at 130%
until March 2012, when it will increase further in tiers to 150%
at April 2013.

Covenant

30 December
2009

30 December
2008

LTV
ICR

90%
Greater than 130%

68%
168%

70%
177%

The central facility was subsequently extended to finance the
fund’s Brighton Marina asset. The separate facilities on the
Milton Keynes and Castleford properties were also renegotiated
during the year with increased LTV covenants and cash sweeps.

The Castleford facility was in breach of its ICR covenant at year
end but this could be remedied with a £40,000 deposit of cash
held elsewhere in the X-Leisure fund with the bank.

• The German portfolio is financed by euro-denominated facilities
with six banks totalling €482.1 million (2008: €484.2 million).
At the prevailing year end exchange rates this was equivalent
to £435.8 million (2008: £468.1 million).

The Group’s €5 million working capital facility to the German
joint venture was undrawn at year end (2008: €nil).

Apart from the LTV issue noted above, all LTV and ICR covenants
on the German debt were met at the year end. The LTV covenant
on one other facility is close to its limit but it too could be
remedied if it went into breach using cash that is either
currently held or can be generated in future by the relevant
joint venture company.

Credit committee approval has been granted for the refinancing
of the loans that mature in 2010. The Bank of Scotland €40 million
(2008: €46.5 million) facility has been extended from June 2010
to December 2013 and the two Eurohypo facilities totalling
€65 million (2008: €65 million) have been extended from
June 2010 to December 2013.

• Other JVs and associates include the investments in Braehead,
the MEN Arena and FIX UK, whose loans are non-recourse to
the Group.

In the case of Braehead, the bank has agreed to an extended
cure period for the LTV breach to 31 March 2010. Discussions
with the bank are well progressed and an agreement is likely
to require an injection of equity from the Group and its joint
venture partner into the joint venture as part of a renegotiation
of the facility.

The bank has not called for a valuation of the MEN Arena given
the current sale negotiations. If they were to call for a valuation
and the loan were to breach, the partnership holds sufficient
cash to repair the breach.

FIX UK was at risk of breaching its LTV covenant but has now
agreed a refinancing package with its banks, including an
18 month LTV waiver. The Group agreed to contribute £1.1 million
as its share of new equity in connection with this refinancing
and this was injected after the year end as disclosed in note 35
to the financial statements.

Interest rate hedging
The majority of loans, both at Group level and in the funds and joint
ventures, are covered by interest rate swaps. The effect of these swaps
is to fix the amount of interest payable on the loans and low base
rates meant they continued to be valued as liabilities at the end
of 2009. Over the course of the year, rising expectations of future
sterling interest rates have reduced this loss, creating a gain in
the income statement, but falling euro interest rates have partially
offset this with a loss on the swaps in the German joint venture.

At the year end, the see-through valuation of the Group’s swaps is
a liability of £28.7 million (2008: £39.6 million). The recognition of
this liability is required by accounting standards but it should be
noted that it will not be crystallised unless the underlying swaps are
closed out. During the year, the repayment of debt in The Mall, The
Junction and X-Leisure required the termination of swaps at a total
cost to the funds of £11.8 million.

Key performance indicators – dividends
During the year, the Company obtained Court approval to convert
its share premium account into distributable reserves. As a
consequence, £141.0 million of the reduced capital was used to
offset the deficit on the profit and loss account but the balance of
£79.5 million is currently still held in a non-distributable special
reserve pending consent from all of the Company’s creditors at the
time of the reduction. We expect that it will be possible to convert
the remaining balance into distributable reserves at some time in
2010. In the meantime, the Capital Raising was structured such
that the premium on the issue of new shares could be held in a
merger reserve and treated as distributable. As a result, the
Company will have distributable reserves once its 2009 financial
statements are filed.

The Board is committed to resuming dividend payments when it
considers it prudent to do so, but future payments will normally
be linked for the foreseeable future to the Group’s cash generating
ability and will be restricted to not more than 50% of operating
cash flow less interest and tax. Dividends in excess of this amount
would require the approval of the Group’s principal bank to
comply with the terms of its central facility. As mentioned in the
Chairman’s statement it has been decided that no dividend should
be paid for 2009.

Charles Staveley
Group Finance Director

Capital & Regional Annual Report 2009

13

Section 1 Business review

Asset and property management

The C&R Retail team From left: Ken Ford, Mark Bourgeois, Gaynor Gillespie, Jo Lord, Patrick Smith

The Group’s core earnings business is Capital & Regional Property
Management Limited (CRPM), which employs the Group’s specialist
asset and property management teams. It holds the management
contracts with The Mall, The Junction and the German joint venture,
which generate a regular stream of fee income to cover the cost
of the specialist teams and corporate overheads. It also holds the
Group’s investment in X-Leisure Limited.

CRPM employed 98 staff at the year end across two main divisions:
C&R Retail, which manages The Mall and The Junction, and C&R
Germany, which manages the German joint venture. This compared
with 170 staff at the end of 2008, though this figure included the
C&R Leisure division whose staff are now employed directly by
X-Leisure Limited.

C&R Retail was formed in 2008 with the merging of our divisional
teams. This unification into an integrated specialist retail
management platform has succeeded as expected, delivering both
operational and market synergies to our existing mandates and
also enabling the swift and professional appraisal of new prospects.
This scaleable platform will enable the delivery of the Group’s
future growth plans.

Retail
The Mall
The Mall fund is a specialist UK mid-market community shopping
centre brand, owning 19 properties at 30 December 2009 with a
total floor space of approximately 7 million sq ft.

Strategy
The fund’s strategy remains focused on reducing debt and gearing
levels to enable refinancing by 2012.

The fund has built on the previous year’s capital raise and sales
programme with the sale of Bexleyheath in December 2009,
and two further sales in Aberdeen and Preston in the first quarter
of 2010. In parallel with this sales programme, management
remains focused on protecting income by a realistic approach
to fulfilling occupier demand and continuing to deliver value for
money, service charges and marketing campaigns in an effort
to support retailers’ turnover and net margins.

With the recent improvement in the direct investment market,
the fund continues to consider the sale of non-core assets as part
of the ongoing debt reduction programme.

At the asset level, consumer demand held up well during 2009,
which produced some stability for retail customers, but there
is concern over the impact of the anticipated fiscal measures
on disposable incomes in the short to medium term.

We believe that with an appropriate level of investment the core
Mall portfolio, being both locally dominant and value orientated,
should continue to show relative resilience.

The Mall key statistics

At 30 December 2009

At 30 December 2008

The fund is run by CRPM as asset and property manager with
Aviva Investors fulfilling the regulated fund management role.
Investors hold units in a Jersey Property Unit Trust (JPUT) which
allows exposure to a diversified portfolio of properties without
direct investment and the ability to transfer units without incurring
Stamp Duty Land Tax. The Group holds a 16.7% interest in the fund.

Gross property asset value
Number of properties
Number of units
Initial yield
Equivalent yield
C&R share
Total debt
(excluding amortised costs)

£1,317m
19*
2,151

7.79%
9.14%
16.7%

£1,246m

The fund’s investment criteria are as follows:

* Including two properties sold since the year end.

• Town Centre locations

• Dominant in localised town catchments

• Minimum of 250,000 sq ft lettable area

• Car park and public transport facilities

• Covered or able to be

• Tenant profile, mass market or value retail

• Revenue and capital growth potential

14

Capital & Regional Annual Report 2009

Top ten tenants by rental income (2009)

Alliance Boots
Arcadia
Debenhams
New Look
Superdrug
Clinton Cards
Peacocks
Argos
WH Smith
HMV

£1,692m
21
2,198

7.13%
8.50%
16.7%

£1,246m

%

3.83
3.15
2.81
2.18
2.18
2.02
2.00
1.83
1.80
1.80

Units

25
29
7
15
14
28
15
11
12
13

The Junction
The Junction is a specialist retail park fund, owning nine retail
parks, one development site and one non-core industrial property
at 30 December 2009 with a total floor space of approximately
2.7 million sq ft. It specialises in mixed use retail parks embracing
a variety of uses including food, DIY, homewares, electrical goods
and general high street retailers. The Group holds a 13.4% share
in the fund.

The fund’s investment criteria are as follows:

• minimum 80,000 sq ft multi-let retail park, freehold or

long leasehold;

• planning consent for open A1 bulky goods or mixed thereof;

• asset management opportunities; and

• either dominant scheme in local catchment or the ability

to become so.

2009 saw a refinancing of the fund with a £63.6 million equity
raise supported by Area Property Investors, while at the same time
integrating the external management services supplied to the fund
by CRPM and Aviva Investors. As with The Mall, investors hold units
in a Jersey Property Unit Trust (JPUT) with the same potential
investment and tax advantages .

Strategy
A core strength of the CRPM management team is long-standing
retailer relationships. This informs the business decisions which
maintain and maximise the revenue focus of all our funds and
is the foundation of our business strategies. However, with the
improvement in the investment market being most marked in
retail warehousing, the fund capitalised by disposing of two of the
predominantly bulky goods parks, in Aberdeen and Slough, where
the prospects for further added value management was limited.

With the successful equity raise, the fund’s capital structure is
stabilised and management is focused on business plan delivery.
The fund continues to review the portfolio in response to continuing
improvement in the investment market against the general
economic uncertainties predicted for the latter part of the year.

Section 1 Business review

The Junction key statistics

At 30 December 2009

At 30 December 2008

Gross property asset value
Number of properties (core)
Number of units
Initial yield
Equivalent yield
C&R share
Total debt (excluding amortised costs)

£572m
9
168
6.43%
7.58%
13.4%
£375m

Top ten tenants by rental income (2009)

B&Q
DSG
Home Retail Group
Comet
NBC Apparel (TK Maxx)
Carpetright
Tesco
Homestyle Operations
DFS
Dave Whelan Sports

£734m
11
195
6.06%
7.03%
27.3%
£507m

%

15.5
8.2
7.1
5.7
3.9
3.7
3.3
2.8
2.6
2.4

Units

4
7
6
5
4
6
2
5
2
2

Capital & Regional Annual Report 2009

15

Section 1 Business review

Asset and property management continued

Gloucester
Ilford
Luton
Maidstone
Middlesbrough
Norwich
Preston*

Romford
Southampton
Sutton Coldfield
Uxbridge
Walthamstow
Wood Green

The Mall locations
Aberdeen*
Barnsley
Blackburn
Bristol
Camberley
Falkirk

* Sold since the year end

The Mall properties

Property

Description

Size
(sq ft)

Car park
spaces

Principal occupiers

Units

Valued at £125m plus
The Mall, Luton

Leasehold covered shopping centre on two floors,
offices extending to over 65,000 sq ft

956,000

2,300 Debenhams, Boots, Primark, Next,

163

Top Shop and Top Man, Marks & Spencer,
Wilkinsons, River Island, Superdrug

The Mall, Wood Green

Freehold, partially open shopping centre,
on two floors with nearly 40,000 sq ft of offices

590,000

1,500

Cineworld, TK Maxx, Wilkinson, Peacocks,
H&M, HMV, Boots, Argos, WH Smith,
New Look, Primark

158

122

95

132

117

37

49

165

188

74

Valued at £75m to £125m
The Mall, Blackburn

The Mall, Maidstone

The Mall, Middlesbrough

The Mall, Sutton Coldfield

Valued at £75m or less
The Mall, Aberdeen*

Leasehold partially covered shopping centre
on three floors

Freehold covered shopping centre on three floors
with offices extending to 40,000 sq ft

609,000

1,078 Debenhams, Tesco, Boots, Argos, Next

141

553,000

1,050

Boots, BHS, TJ Hughes, Wilkinson

Freehold single level covered shopping centre
with offices extending to over 50,000 sq ft

424,000

550

Boots, BHS, WH Smith, Top Shop,
New Look, H&M

The Mall, Norwich

Freehold covered shopping centre on six floors

371,000

800

Argos, Boots, TK Maxx, Mothercare,
New Look, Vue Cinemas

The Mall, Preston*

Freehold covered shopping centre on three floors

287,000

400 Marks & Spencer, H&M, Superdrug,

New Look, Wallis, Vision Express,
Peacocks, WH Smith

Freehold partially open shopping centre
on a single level with offices extending
to approximately 30,000 sq ft

550,000

960 House of Fraser, BHS, Marks & Spencer,

132

Boots, Argos, WH Smith

Freehold single level covered shopping centre

190,000

400 Debenhams, Argos, HMV, Superdrug,

Waterstones

The Mall, Barnsley

Leasehold covered shopping centre on two floors

180,000

519

TK Maxx, Wilkinson, Next, Primark

The Mall, Bristol

Leasehold covered shopping centre on three floors

350,000

1,000

The Mall, Camberley

Part leasehold covered shopping centre on one floor

398,000

1,040

TK Maxx, Boots, Argos, WH Smith,
Waterstones

Argos, Boots, Sainsbury’s , Next, River Island,
House of Fraser, Primark

The Mall, Falkirk

Freehold covered shopping centre on two floors

170,000

400 Marks & Spencer, Debenhams Desire,

Argos, River Island, HMV, New Look, Superdrug

The Mall, Gloucester

Leasehold covered shopping centre on two floors

187,000

400 H&M, Marks & Spencer, Republic, Sports Soccer 73

The Mall, Ilford

Freehold covered shopping centre on three floors

294,000

1,200 Marks & Spencer, Debenhams, HMV, TK Maxx,

108

The Mall, Romford

Leasehold covered shopping centre on three floors

180,000

1,000

New Look, WH Smith

Asda, Wilkinson, Peacocks, McDonalds,
Toni & Guy, Superdrug

The Mall, Southampton

Freehold covered shopping centre on two floors

202,000

810 Matalan, Poundland, CEX

56

95

The Mall, Uxbridge

Leasehold single level covered shopping centre
with 40,000 sq ft of offices

482,000

1,150 Marks & Spencer, Tesco, TK Maxx, Peacocks,

123

Wilkinson, Argos

The Mall, Walthamstow

Freehold covered shopping centre on two floors

260,000

870

Asda, BHS, Boots, Dixons, HMV,
Top Shop, Top Man

72

* Sold since the year end.

16

Capital & Regional Annual Report 2009

Section 1 Business review

The Junction locations
Aylesbury
Bristol
Hull
Maidstone
Oldbury

Paisley
Portsmouth
Renfrewshire
Swansea
Telford Forge
Thurrock

The Junction properties

Property

Description

Size
(sq ft)

Car park
spaces

Principal occupiers

Units

Valued at above £100m
The Junction West Thurrock
Retail Park, Essex

Valued at £50m to £100m
The Junction Cambridge Close
Retail Park, Aylesbury

Open A1 non-food & leisure retail park

556,000

2,398

Best Buy, Decathlon, M&S Outlet,
Asda Living, TK Maxx, Furniture Village

Bulky retail warehouse park

199,000

650 Wickes, Comet, Argos, Sportsworld

The Junction Imperial Park, Bristol

Mixed bulky and open A1 non-food retail
warehouse park

339,000

1,200

B&Q, Tesco Home Plus, Next, JJB, Argos

The Junction St Andrew’s Quay, Hull

Bulky retail warehouse park

351,000

1,315

B&Q, DFS, Comet, DSG

The Junction South Aylesford
Retail Park, Maidstone

Bulky retail warehouse park

167,000

551 Homebase, Comet, BHS, Halfords, Currys

31

17

21

24

10

The Junction Morfa
Retail Park, Swansea

Mixed bulky and open A1 non-food retail
warehouse park, adjacent to a Morrisons supermarket

340,000

1,042

B&Q, TK Maxx, Next, New Look, Sportsworld

20

Open A1 non-food retail warehouse park

313,000

1,343 Next, Tesco Home Plus, Arcadia, TK Maxx, Boots 19

The Junction Telford Forge
Retail Park, Telford

Valued at below £50m
Broadwell Industrial Estate, Oldbury

The Junction Abbotsinch
Retail Park, Paisley

The Junction Ocean
Retail Park, Portsmouth

Mixed use development site with consent
for bulky and open A1 non-food retail and leisure

37,000

n/a

–

Bulky retail warehouse park

185,000

694

B&Q, DFS, Comet

Bulky retail warehouse park

170,000

705 Homebase, DSG, Halfords, Toys R Us

6

6

9

4

Renfrew Retail Park, Renfrewshire

Mixed bulky retail warehouse and industrial scheme

57,000

n/a

Pets at Home

Capital & Regional Annual Report 2009

17

Section 1 Business review

Asset and property management continued

The C&R Germany team From left: Xavier Pullen, Wilhelm zu Wied, Christoph Friedrich

Germany
The Group invests in and manages a commercial retail property
portfolio in Germany through its joint venture with AREA Property
Partners. As at 30 December 2009, the portfolio consisted of
50 properties throughout Germany with a total floor space of
5.1 million sq ft. CRPM acts as the strategic asset manager.

The Group’s investment in Germany, which began in 2005, is held
through a series of Jersey companies, which either own the properties
directly or through interests in German limited partnerships. Since
October 2008, the Jersey companies have been held in a 50:50
joint venture between Capital & Regional and AREA. The Group
owns a 48.8% effective share in the underlying portfolio due to
various minority shareholders in the underlying German entities.

The portfolio has shown a resilient performance over the last year,
with a low level of administrations and vacancies remaining stable
at below 2%. Our tenant base has strong defensive qualities,
mostly anchored by food retailers with affordable rents, and our
portfolio is located in established retail locations.

The short-term outlook for the German economy is modestly
positive for 2010 after a sharp decline in 2009. We are confident
about future demand for retail space in Germany which continues
to be underpinned by the expansionary moves of a number of our
retailers, who see the downturn as an opportunity to increase their
market presence.

Discussions are also under way to create a separate German asset
management platform, which will allow further growth in this area.

The investment criteria are as follows:

Germany key statistics

At 30 December 2009

At 30 December 2008

• established out-of-town retail locations, typically anchored

by food retailers with strong financial covenants;

• large stand-alone hypermarkets and retail parks with sales
areas of more than 3,500 sq m with substantial land and
car parking; and

• strongly cash generative with asset management opportunities,

generally through shorter leases.

Gross property asset value
Number of properties
Number of units
Initial yield (including land)
Initial yield (excluding land)
Equivalent yield
C&R share
Total debt (excluding amortised costs)

€592m
50*
193
6.80%
6.93%
n/a
48.8%
€482m

The Group’s exposure to euro-denominated assets is reduced
by borrowing in euros and hedging most of the remaining net
investment through forward contracts. Income is not hedged.

* Including two properties sold since the year end.

Top ten tenants by rental income (2009)

Strategy
The high level asset management of the properties is carried out
by our in-house team. Local German property managers provide
the day-to-day management services such as rent collection
and service charge accounting. In addition, we employ specialist
asset managers to implement property-specific initiatives across
the portfolio.

We aim to minimise the impact of any negative sentiment in the
investment market by using our active management expertise to
keep the income profile as high as possible and by actively
managing any voids that arise. We will pursue disposals and
acquisitions on an opportunistic basis to continually optimise the
portfolio. Two such disposals totalling £6.0 million completed after
the year end.

Metro/Real
Edeka
REWE/Toom
Coop
Praktiker
Roller
Schwarz/Kaufland
Hagebau
Globus
Aldi

18

Capital & Regional Annual Report 2009

€615m
50
193
6.51%
6.62%
n/a
48.8%
€484m

%

37.6
9.5
8.7
7.1
6.2
5.6
4.1
1.9
1.3
1.3

Section 1 Business review

Germany locations*
Balingen
Bremen (Haferwende)
Bochum Langendreer
Brühl
Cottbus
Dortmund
Elchingen

Hameln
Herne
Ingelheim
Krefeld
Köln Gremberg
Lauchhammer
Lübeck
Marl

* Properties valued at €10 million and above.

Mörfelden
Oschersleben
Rangsdorf
Sinzheim
Sobernheim
Stadthagen
Tönisvorst
Trier – Kenn

German properties

Property

Description

Size
(sq m)

Principal occupier

JV share

Valued at €50 million to €100 million
Dortmund

Tönisvorst

Valued at €20 million to €50 million
Bremen Haferwende

Cottbus

Hameln

Lübeck

Moerfelden

Trier – Kenn

Retail park

Retail park

Logistics

Retail park

Retail park

Hypermarket

Retail park

Hypermarket

Valued at €10 million to €20 million
Balingen

DIY

Bochum Langendreer

Brühl

Elchingen

Herne

Ingelheim

Koln Gremberg

Krefeld

Lauchhammer

Marl

Oschersleben

Rangsdorf

Sinzheim

Stadthagen

Valued at less than €10 million
28 properties *

Hypermarket

Supermarket

Hypermarket

Hypermarket

Hypermarket

Hypermarket

DIY

Retail park

Retail park

Retail park

Furniture store

Hypermarket

DIY

Various

* Including two properties sold since the year end.

33,800

Real

20,600

Real

54,400 MGL

29,900

Praktiker

16,800

Kaufland

29,100

Coop/Plaza

12,200

REWE

11,600

Real

7,500

Toom

6,400

Kaufland

17,500

Real

7,400

Real

7,400

Toom

10,200

Real

8,300

Real

11,700

Praktiker

17,700 Marktkauf

8,800

Kaufland

10,500 Marktkauf

18,500

Roller

16,500

Real

10,900 Hagebau

95%

100%

100%

100%

95%

100%

95%

100%

95%

89%

95%

100%

100%

95%

100%

100%

95%

100%

95%

100%

95%

100%

107,600

Various

Over 85%

Capital & Regional Annual Report 2009

19

Section 1 Business review

Asset and property management continued

X-Leisure key statistics

At 30 December 2009

At 30 December 2008

Gross property asset value
Number of properties
Number of units
Initial yield
Equivalent yield
C&R share
Total debt (excluding amortised costs)

£519m
18*
337
7.91%
9.00%
11.9%
£354m

* Including one property sold since the year end.

Top ten tenants by rental income (2009)

Cine UK
Vue Entertainment
SNO!zone
UCI (Odeon)
Virgin Active
City Centre Restaurants (Frankie & Benny’s)
Pizza Hut
Mitchells & Butler
Bowlplex
Holmes Place

Units

12
3
2
2
3
12
12
5
3
2

£721m
19
360
6.71%
7.75%
19.4%
£485m

%

18.4
5.8
3.3
3.3
2.7
2.5
2.3
2.3
2.0
1.9

Leisure
The Group’s leisure investments have been managed since
August 2009 by X-Leisure Limited, a new joint venture between
Capital & Regional and Hermes in partnership with X-Leisure
Limited’s management. It is responsible for management of the
X-Leisure fund and the Group’s investments in Great Northern,
Hemel Hempstead and Braehead, and oversees the SNO!zone
operating business.

X-Leisure
The X-Leisure fund is the largest specialist fund investing in UK
leisure property, owning 18 properties throughout the UK and as
at 30 December 2009 had a total floor space of 3.4 million sq ft.
The Group holds 11.9% of the fund. X-Leisure Limited carries out
the asset and non-FSA regulated fund management activities for
the X-Leisure fund. Hermes acts as Operator, responsible for FSA
regulated fund management activities.

Investors hold units in a Jersey Property Unit trust (JPUT) which
allows exposure to a diversified portfolio of properties without
direct investment and the ability to transfer units without incurring
Stamp Duty Land Tax.

The fund’s investment criteria are as follows:
• 50% or more of rental income generated from leisure operators;
• either is, or is able to be, anchored by a cinema;
• either the dominant scheme in a local catchment area or has

the ability to become so; and

• asset management opportunities or latent potential to deliver

required performance.

Strategy
The fund’s priority in 2009 was to ensure financial stability through
its open offer and the disposal of the O2 Centre in London, which
together raised sufficient funds to enable debt to be paid down to
avoid the risk of breaching LTV covenants. Properties at Brighton,
whose existing debt matured during the year, and Norwich were
added during the year to the asset pool backing the central facility,
and the terms of the loans supporting the Xscapes at Milton Keynes
and Castleford were also amended.

These actions have given the fund greater financial resilience
to enable management to focus on a longer term value creation
strategy for the assets. While the fund will seek to reduce leverage
further over the medium term, which may include disposals, it will
focus on improving returns through the application of intensive
asset management, specialist management and branding.

20

Capital & Regional Annual Report 2009

Section 1 Business review

Croydon*
Edinburgh
Leeds
London
Maidstone
Manchester
Milton Keynes

Norwich
Poole
Tyneside
West India Quay, London
Wolverhampton

X-Leisure locations
Aberdeen
Ashford
Birmingham
Brighton
Cambridge
Castleford

* Sold since the year end.

X-Leisure properties

Property

Description

Size
(sq ft)

Principal occupiers

Units

Valued at above £50m
Brighton Marina, Brighton

Retail, leisure and residential property,
with a working harbour and yacht moorings

335,000

Cine UK, Bowlplex, David Lloyd

Xscape Milton Keynes

Leisure and retail property anchored by
one of the UK’s largest indoor real snow slopes

424,000

SNO!zone, Cineworld, Virgin Active,
Spirit Group, Ellis Brigham

Valued at £25m to £50m
Fiveways, Birmingham

Leisure property with a cinema, casino, bars and restaurants

186,000

Cine UK, Grosvenor Casino

Cambridge Leisure Park, Cambridge

Leisure property with a multiplex cinema, health club,
bowling, hotel, bars and restaurants

149,000

Cine UK, LA Fitness, Tenpin

75

39

11

19

Leisure and retail property anchored by one of the UK’s
largest indoor real snow slopes

363,000

SNO!zone, Cine UK, Bowlplex, Ellis Brigham

47

Leisure property with multiplex cinema, health club,
bars, nightclubs and restaurants

149,000

Vue Cinema, Virgin Active, Tiger Tiger,
Mitchells & Butler

Fountain Park, Edinburgh

Leisure property with a multiplex cinema, bowling,
health and fitness, and bars and restaurants

238,000

Cine UK, Tenpin, Virgin Active, Mecca Bingo,
Stanley Casinos

Leisure property with a cinema, bowling, health club
and restaurants plus two industrial units

216,000

Vue, Hollywood Bowl, Virgin Active,
Spirit Group

Leisure property with restaurants, health and fitness, bowling,
multiplex cinema, bingo, children’s entertainment and a hotel

232,000

Cine UK, Virgin Active, Ten Pin

Leisure property with bars, restaurants, nightclubs,
multiplex cinema and bowling

210,000 UCI

Leisure property with a multiplex cinema, bowling, bingo,
health club, water park and family restaurants

199,000

Empire, Bowlplex, LA Fitness

Leisure property with a cinema and restaurants

129,000

Cine UK, Gala

Leisure property with a multiplex cinema, family restaurants,
health & fitness, nightclub and hotel

120,000

Cine UK, Travelodge, Bannatyne

Leisure property with a multiplex cinema, bowling, restaurants
and a local authority swimming pool

88,000

Vue Cinema, Hollywood Bowl

10

12

14

11

15

17

11

8

7

Xscape Castleford

Grants, Croydon *

Cardigan Fields, Leeds

Parrs Wood, Manchester

Riverside, Norwich

Tower Park, Poole

Valued at below £25m
Queens Links, Aberdeen

Eureka Park, Ashford

Great North Leisure Park,
North Finchley, London

West India Quay,
Docklands London (50%)

Lockmeadow, Maidstone

Leisure property with bars, restaurants, multiplex cinema,
health and fitness centres and the Museum of Docklands

Leisure property with a multiplex cinema, health & fitness,
family restaurants, nightclubs and bars, as well as the
700-year-old Maidstone market

72,000

Cine UK, LA Fitness, Tattersall Castle Group

17

139,000

Odeon Cinema, Luminar Leisure, David Lloyd

10

Boldon Leisure Park, Tyneside

Leisure property with a cinema and restaurants

57,000

Cine UK

Bentley Bridge, Wolverhampton

Leisure property with a multiplex cinema, restaurants
and canal-side pub

99,000

Cine UK, AMF Bowling

4

10

* Sold since the year end.

Capital & Regional Annual Report 2009

21

Section 1 Business review

Asset and property management continued

X-Leisure Limited
X-Leisure Limited began trading in August 2009 when staff from
CRPM and Hermes transferred alongside the management
responsibilities for the X-Leisure fund. PY Gerbeau had resigned
from the Board of Capital & Regional in July 2009 to become
Chief Executive of the joint venture.

Leisure World, Hemel Hempstead
The Group acquired Leisure World in 2005 for its refurbishment/
redevelopment potential. The principal occupiers of the 156,000
sq ft property are Luminar and Odeon. It generates a positive return
but the Group is keeping its strategic options under review, which
could include a sale or joint venture.

SNO!zone
SNO!zone is the ski slope operator which rents the real snow slopes
in the three Xscapes at Milton Keynes, Castleford and Braehead.
It is wholly owned by the Group and is the largest indoor ski
operator in the UK, but is now seeing increasing competition
from new operators and venues.

As well as the management of the fund, X-Leisure Limited is
responsible for managing the Group’s other leisure investments under
service level agreements with CRPM. It also provides the Group with
the platform to expand its leisure asset and property management
activities in future and its managers are incentivised to do so.

Xscape Braehead
The Group holds a 50% effective interest in Xscape Braehead in
a joint venture with Capital Shopping Centres. The 374,000 sq ft
property was constructed in 2004 and is located next to the Braehead
Shopping Centre on the outskirts of Glasgow. Like the Xscapes in
Milton Keynes and Castleford, which are owned by the X-Leisure fund,
it offers indoor snow skiing operated by SNO!zone, bowling, dining,
cinema and other leisure activities. The other principal occupiers of its
36 units are Odeon, Bowlplex and Ellis Brigham.

Great Northern Warehouse
The Group acquired the Great Northern Warehouse in 2005.
The 399,000 sq ft property is a converted Victorian warehouse
in Manchester city centre including bars, restaurants, shops
and a multiplex cinema. The principal occupiers of its 37 units
are AMC Cinema, Virgin Active and London Clubs International.
It generates a good return and has further asset management
potential, but the Group is keeping its strategic options under
review, which could include a sale or joint venture.

22

Capital & Regional Annual Report 2009

Section 1 Business review

In addition, during the year the Group held two further joint
venture investments as follows:

Capital Retail Park, Cardiff
The Capital Retail Park was a 50:50 joint venture with PMG Estates,
which involved the construction of Cardiff Shopping Park, a 280,000
sq ft retail park which achieved practical completion in July 2008.
The Group sold its share in the joint venture to PMG Estates in May
2009 for £1.25 million at an estimated contracted net initial yield
of 5.9%.

Glasgow Fort
The Group acquired a 50% interest in Glasgow Fort in 2003 in a
joint venture with British Land. The property comprised a fashion
park developed in partnership with Pillar Property. The property
was sold to the Hercules Unit Trust in 2004 but the Group has
continued to receive further profits which were largely dependent
on planning consent being obtained for future phases of the
development and the letting of units at above target rents.
£0.2 million (2008: £2.3 million) was received during the year but
the Group does not expect to receive further significant amounts
of future profits because it is unlikely that any of the relevant
development will take place in the necessary timescale.

Other associates and joint ventures
Capital & Regional holds a number of other property investments
through associates and joint ventures.

MEN Arena
The Group acquired a 30% effective interest in the Manchester
Evening News Arena in July 2006 in a joint venture with GE Real
Estate. The property is located on an eight acre site in Manchester
city centre and comprises the 20,000 seat arena, 120,000 sq ft
of offices, a 1,075 space car park and ancillary retail space. The
principal occupiers are SMG (UK), Network Rail and JD Williams & Co.
Discussions are currently well progressed regarding the potential
sale of the property.

FIX UK portfolio
FIX UK is the brand name for a portfolio of trade centres that the
Group began acquiring in 2005. It became a fund in March 2008
when the Group sold 80% of its investment to a number of
investors, including Paradigm Real Estate Managers who took over
day-to-day management responsibilities. The Group retains a 20%
minority share but, following the fall in property values since the
date of disposal, holds this remaining investment at nil value.

Since the year end, the Group has injected a further £1.1 million
into the FIX UK fund as its proportional contribution of new equity
to facilitate the refinancing of the debt on the portfolio. The Group
expects to see a positive return on this additional investment when
the property market recovers.

Capital & Regional Annual Report 2009

23

Section 1 Business review

Principal risks and uncertainties

There are a number of risks and uncertainties which could have a material impact on the Group’s future performance and could cause
actual results to differ materially from expected and historical results. References to “the Group” include the funds and joint ventures in
which Capital & Regional has an interest.

The Group carries out a regular review of the major risks it faces and monitors the controls that have been put in place to mitigate them.
Property risks are also monitored at various levels within divisional management.

Risk

Impact

Mitigation

Property risks
Property investment market risks
• Weak economic conditions and poor

sentiment in commercial real estate markets
leading to low investor demand and market
pricing correction

• Small changes in property market yields have

a significant effect on the value of the
properties owned by the Group

• Impact of leverage could magnify the effect

on the Group’s net asset value

investments

• Geographical and sector diversification of
• Monitoring of indicators of market direction
and pursuit of opportunistic asset sales in
those schemes and locations most likely to
suffer adverse impact

• Review of debt levels and consideration of

strategies to reduce if relevant

Tenant risks
• Tenant insolvency or distress
• Prolonged downturn in tenant demand

• Tenant failures and reduced tenant demand

could adversely affect rental income revenues,
lease incentive costs, void costs, available
cash and value of properties owned by
the Group

leases signed

• Large, diversified tenant base
• Review of tenant covenants before new
• Long-term leases and active credit
• Good relationships with and active
• Void management though temporary lettings

management of tenants

control process

and other mitigation strategies

Valuation
• In the absence of relevant transactional
evidence, valuations can be inherently
subjective leading to a degree of uncertainty

• Stated property valuations may not reflect the

price received on sale

• Use of experienced, external valuers
• Rotation of valuers
• Valuations reviewed by internal valuation

experts

contracts

stakeholders

• Monitoring of compliance with terms of
• Close dialogue with other investors and
• Diversification of source of management
• Renegotiation of contracts to fix income or
base it on measures other than value
• Reduction of cost base as fee income falls to

income

mitigate loss

• Close dialogue with other investors and

stakeholders to align strategies and increase
influence over the direction of investments

• Exercise of significant influence over
associates and joint ventures through
representation on management boards

under management

Property management income
• Fee income based on value of property
• Contracts allow for termination under certain
circumstances, which are largely outside
management’s control

• Changes in property values, sales of properties

or other events not wholly under
management’s control could result in a
reduction in or the loss of property
management income

be relatively illiquid

Nature of investments
• The market for the Group’s investments can
• Restrictions on ability to exercise full control
over underlying investments in joint ventures
or fund structures

• Inability to sell investments or fully control
exit/asset sale strategies could result in
investments in associates and joint ventures
not being realisable at reported values

24

Capital & Regional Annual Report 2009

Section 1 Business review

Risk

Impact

Mitigation

Funding and treasury risks
Liquidity and funding
• Inability to fund the business or to refinance

existing debt on economic terms when needed

• Inability to meet financial obligations
(interest, loan repayments, expenses,
dividends) when due

• Limitation on financial and operational
• Cost of financing could be prohibitive

flexibility

Covenant compliance
• Breach of any of loan covenants

causing default on debt and possible
accelerated maturity

• Unremedied breaches can trigger demand for

immediate repayment of loan

Foreign exchange exposure
• Fluctuations in the exchange rate between

sterling and the euro in respect of the Group’s
German joint venture

• Adverse impact on sterling valuation of

investments and income flows, and losses
as a result of the Group having not, or not
effectively, hedged its risk

Interest rate exposure
• Exposure to rising or falling interest rates

Other risks
Tax and regulation
• Exposure to changes in tax legislation or the
interpretation of tax legislation and property
related regulations

• Potential exposure to tax liabilities in respect
of previous transactions undertaken where the
tax authorities disagree with the tax treatment
adopted

Loss of key management
• Dependence of the Group’s business on the
skills of a small number of key individuals

• If interest rates rise and are unhedged, the
cost of debt facilities can rise and ICR
covenants could be broken

• Hedging transactions used by the Group to
minimise interest rate risk may limit gains,
result in losses or have other adverse
consequences

• Tax-related liabilities and other losses

could arise

• Loss of key individuals or an inability to

attract new employees with the appropriate
expertise could reduce the effectiveness with
which the Group conducts its business

• Capital raising, debt refinancing and asset
sales at both Group and fund levels have
improved liquidity position, reduced the
potential impact of prolonged falls in property
values and positioned the Group to respond
quickly to the turning point in the cycle

undrawn facilities

• Ensuring that there are significant
• Option of further asset sales if necessary
• Efficient treasury management and regular
proactive reporting of current and projected
position to the Board to ensure debt
maturities are dealt with in good time

liquidity, gearing and covenant compliance

• Regular monitoring and projections of
• Review of future cash flows and predicted
valuations to ensure sufficient headroom

• Exposure minimised by funding the German
investment through euro-denominated
borrowings and hedging a large proportion of
the remaining investment through derivatives

• Regular monitoring of the effectiveness of
hedging and performance of derivative
contracts

• Regular monitoring of the performance of
derivative contracts and corrective action
taken where necessary

• Use of alternative hedges such as caps

• Expert advice taken on tax positions and
• Maintenance of a regular dialogue with the

other regulations

tax authorities

• Key management are paid market salaries
and offered competitive incentive packages
to ensure their retention

• Succession planning for key positions is
• Performance evaluation, training and

undertaken

development programmes are in place to
maintain and enhance the quality of staff

The risks noted above do not comprise all those potentially faced by the Group and are not intended to be presented in any order of
priority. Additional risks and uncertainties currently unknown to the Group, or which the Group currently deems immaterial, may also have
an adverse effect on the financial condition or business of the Group in the future. These issues are kept under constant review to allow the
Group to react in an appropriate and timely manner to help mitigate the impact of such risks.

Capital & Regional Annual Report 2009

25

Section 2 Governance

Directors

From left: Hugh Scott-Barrett, Kenneth Ford, Xavier Pullen, Charles Staveley, Tom Chandos

Executive directors

Non-executive directors

Hugh Scott-Barrett, Chief Executive, 51
Hugh has been Chief Executive since 1 April 2008. He was
previously a member of ABN AMRO’s managing board and served
as Chief Operating Officer between 2003 and 2005 and Chief
Financial Officer from 2006 to July 2007. Hugh brings over 25
years’ banking experience having also worked at SBC Warburg and
Kleinwort Benson prior to joining ABN AMRO. He was educated both
in Paris and at Oxford University. Hugh is a non-executive director
of GAM Holding, a Swiss asset management company, and a
trustee of Winston’s Wish, a leading child bereavement charity

Kenneth Ford, Executive Director, 56
Kenneth has been a director of Capital & Regional since 1997 and
has Board responsibility for the Group’s shopping centre and retail
park portfolios. He has been involved in commercial property for
over 30 years.

Xavier Pullen, Deputy Chief Executive, 58
Member of Responsible Business Committee
Xavier was a founder director of the Company in 1979 and has
been active in the property industry for over 30 years. Xavier focuses
primarily on the supervision of the Group’s fund management
business and the German joint venture together with the co-ordination
of all property matters and the development of new business initiatives.

Charles Staveley, Group Finance Director, 46
Charles was appointed to the Board as Group Finance Director
in October 2008. He qualified as a Chartered Accountant with
Arthur Andersen and has additional tax and treasury qualifications.
Before joining the Group, he was Head of Tax and Treasury at COLT
Telecommunication Group. Prior to that he held roles with various
other companies, including De La Rue Group plc, Textron Inc and
Novar Group plc.

Tom Chandos, Chairman, 57
Chairman of Nomination Committee
Tom is Chairman of Invista European Real Estate Trust and Queen’s
Walk Investment. He is also on the board of a number of private
companies. In addition to his board positions, he has worked in
investment banking and alternative investment areas such as
venture capital and hedge funds. He is a Labour member of the
House of Lords. Tom was appointed as a director of the Company
in 1993 and as Chairman in 2000.

Alan Coppin, Non-executive, 59
Chairman of Responsible Business Committee and member
of Audit Committee
Alan is currently a non-executive director of Berkeley Group
Holdings plc, the urban regenerator and residential developer, and
a member of both the Royal Air Force Board Standing Committee
and Air Command (formerly Strike Command). He is a patron of
the Windsor Leadership Trust. His previous positions have included
Chief Executive of Wembley plc and, in the charity sector,
Chairman of The Prince’s Foundation for the Built Environment.
Alan was appointed a director of the Company in 2004.

Neno Haasbroek, Non-executive, 55
Neno joined Rand Life Assurance in South Africa as property
manager in 1980 and became Investment Manager of Allianz
Life in 1983. In 1985 he co-founded Baker Street Associates,
a group that specialises in property broking, development and
management. He is a co-founder and director of Attfund Limited,
one of the largest private property investment companies in South
Africa, and through Parkdev is actively involved in the asset
management of Attfund. He is also a director of JSE-listed Sycom
Property Fund. He has a BSc Building Science degree from the
University of Pretoria and an MBA from the University of
the Witwatersrand.

26

Capital & Regional Annual Report 2009

Section 2 Governance

From left: Alan Coppin, Neno Haasbroek, Philip Newton, Louis Norval, Paul Stobart, Manjit Wolstenholme

Philip Newton, Non-executive, 61
Chairman of Remuneration Committee
Philip is the former CEO of Merchant Retail Group plc, owners
of The Perfume Shop, a 150-store chain that he developed from its
beginnings. He is Chairman of Windsor Vehicle Leasing Ltd, a vehicle
finance and fleet management company, and Cornish Kitchen,
a fast food retail business with 20 stores. His early career was in the
District Valuer’s Office and then the property development industry.
Philip was appointed as a director of the Company in 2006.

Louis Norval, Non-executive, 54
Louis was a founding member and senior partner of Norval Wentzel
Steinberg Quantity Surveyors and director of Baker Street
Associates Holdings (Pty) Limited in South Africa. He is the Chief
Executive of Attfund Limited and Managing Director of Parkdev
International Asset Managers, and also serves on the board of
a number of other companies. He graduated in BSc (QS) (with
distinction) from the University of Pretoria.

Paul Stobart, Non-executive, 52
Senior Independent Director and Member of Audit,
Remuneration and Nomination Committees
After qualifying as a chartered accountant with Price Waterhouse,
Paul spent five years in corporate finance with Hill Samuel
before joining Interbrand, an international marketing services
consultancy, in 1988. He joined The Sage Group plc in 1996 as
Business Development Director, becoming Chief Executive Officer,
UK and Ireland, in 2003. Paul was appointed as a director of the
Company in 2003.

Manjit Wolstenholme, Non-executive, 45
Chairman of Audit Committee and member of Remuneration
and Nomination Committees
After qualifying as a Chartered Accountant with Coopers & Lybrand,
Manjit spent 13 years at Dresdner Kleinwort Wasserstein, latterly
as co-Head of Investment Banking, where she was responsible for
managing the division as well as advising clients on a wide range
of transactions. She is also a non-executive director of Provident
Financial plc, the specialist non standard lender. Manjit was
appointed as a director of the Company in 2006.

Capital & Regional Annual Report 2009

27

Section 2 Governance

Directors’ report

Introduction
The directors present their report together with the audited
financial statements for the year ended 30 December 2009.

Results and proposed dividends
The consolidated income statement shows a loss on ordinary
activities after taxation of £119.7 million (2008: loss of
£502.2 million).

The directors continue to believe that dividends should be paid
in accordance with the Group’s cash flow requirements and
anticipated future financial performance, while maintaining
an appropriate level of dividend cover. Given current trading and
the working capital position of the Group and given the continued
property market volatility, the directors do not recommend the
payment of a final dividend.

The directors are committed to resuming dividend payments
when they consider it is prudent to do so but the future payment
of dividends will be linked for the foreseeable future to the Group’s
cash generating capability, and will normally be restricted to not
more than 50% of operating cash flow less interest and tax, with
any final dividend being subject to the approval of shareholders
at a general meeting.

Principal activities, trading review and future developments
The principal activity of the Group is that of a co-investing
asset manager. A review of the activities and prospects of the Group
is given in the Chairman’s statement, the operating review and the
financial review.

Business review
The information that fulfils the requirements of the business review
including key performance indicators can be found in the operating
review and the financial review which are incorporated in this report
by reference.

Events after the reporting period are set out in note 35 to the
financial statements. More detail on the financial risks facing the
Group is set out in note 23 to the financial statements.

The purpose of this annual report is to provide information
to the members of the Company. The annual report contains
certain forward-looking statements with respect to the operations,
performance and financial condition of the Group. By their nature,
these statements involve uncertainty since future events and
circumstances can cause results and developments to differ
materially from those anticipated. The forward-looking statements
reflect knowledge and information available at the date of
preparation of this annual report and the Group undertakes no
obligation to update them. Nothing in this annual report should
be construed as a profit forecast.

Directors
The directors of the Company during the period were: H Scott-Barrett,
T Chandos, A Coppin, K Ford, PY Gerbeau (resigned 31 July 2009),
H Mautner (retired 22 June 2009), P Newton, X Pullen, C Staveley,
P Stobart, M Wolstenholme, L Norval (appointed 15 September
2009) and N Haasbroek (appointed 15 September 2009).

In connection with the Parkdev Investors’ acquisition of Parkdev
Firm Placed Shares and pursuant to the relationship agreement
that the Parkdev Investors and the Company entered into, the
Company agreed, upon request, to appoint two non-executive
directors nominated by Parkdev to the Board for so long as the
Parkdev Investors own 20% or more of the issued ordinary share
capital in the Company and one non-executive director to the
Board if the Parkdev Investors own less than 20% but not less than
15% of the issued ordinary share capital in the Company. L Norval
and N Haasbroek are Parkdev-nominated non-executive directors.

28

Capital & Regional Annual Report 2009

In accordance with the Articles of Association, P Newton, K Ford
and X Pullen will retire from the Board by rotation and offer
themselves for re-election. L Norval and N Haasbroek, who having
been appointed by the Board, would vacate office at the conclusion
of the AGM also offer themselves for re-election.

T Chandos will step down as Chairman and from the Board at the
Company’s AGM. T Chandos joined the Board in 1993 and was
appointed Chairman in 2000.

A Coppin has also decided that he wishes to step down as a non-
executive director at the end of September 2010, when he will have
completed two full terms with the Board.

The Company maintains insurance for the directors in respect
of liabilities arising from the performance of their duties.

Directors’ interests
The directors and, where relevant, their connected persons
(within the meaning of Section 252 of the Companies Act 2006)
are interested in 99,037,943 issued shares representing 28.2%
of the issued ordinary share capital of the Company as detailed
in the directors’ remuneration report.

There were no contracts of significance subsisting during or at the
end of the year in which a director of the Company was materially
interested. No director had a material interest in the share capital
of other Group companies during the year.

Share options
Details of outstanding share options granted to the directors under
the 1998 Share Option Schemes are disclosed in the directors’
remuneration report.

Substantial shareholdings
In addition to the interests of the directors, the Company has
been notified pursuant to Section DTR5 of the FSA Disclosure &
Transparency Rules of the following notifiable interests in its issued
share capital as at 12 March 2010 (the latest practicable date prior
to the issue of this report):

Parkdev International Asset Managers
Morgan Stanley Investment Management
Pinelake International
Henderson Global Investors
Rreef Real Estate
Algemene Pensioen Group
Legal & General Investment Management
Standard Life Investments

Number of shares

73,064,197
23,266,987
18,924,243
16,424,287
16,303,481
15,592,426
14,644,233
12,101,145

%

20.84
6.64
5.40
4.68
4.65
4.45
4.18
3.45

Capital structure
The Company has one class of ordinary shares of 1p each with
equal voting rights. In addition, the trustees of the Long-Term
Incentive Share Scheme have the right to vote on behalf of the
Group’s employees. Further information is given in notes 24
and 25 to the financial statements.

The Group has agreements in place which alter upon a change
of control of the Company as follows:
• The asset management agreement for The Mall can be

terminated by the fund partnership if there is a change of control
of the Company, which is defined to be either 50% of its issued
share capital being held by or on behalf of a single entity or
group, or 30% or more of its issued share capital being held by or
on behalf of a single entity or group if, in addition, 50% or more
of its executive directors over the previous 12 months cease to be
the executive directors.

• The X-Leisure Limited asset management agreement with

X-Leisure can be terminated by the fund partnership if there
is a change of control where the beneficial interest in more than
50% of the issued share capital of X-Leisure Limited ceases
to be held by a member of the Group and/or Hermes group
of companies.

• A similar definition to The Mall’s asset management agreement
applies to the £58 million core revolving credit facility. The 30%
change of control provision differs and requires that more than
50% of the directors immediately following the completion of
the Capital Raising (including the two directors appointed by
Parkdev) cease to be directors, or to constitute 50% of the Board.
If this occurs, the bank has the right to repayment of the loan.

Use of financial derivatives
The use of financial derivatives is set out in note 23 to the
financial statements.

Charitable donations
The main thrust of charitable support is at local level through
fund investments. At Group level small donations have been
made during the year totalling £4,528 (2008: £22,898).

Payment of suppliers
The policy of the Group is to settle supplier invoices within the
terms of trade agreed with individual suppliers. Where no specific
terms have been agreed, the Group endeavours to make payment
within one month of the receipt of the goods or service. At the year
end, the Group had an average of 53 days (2008: 38 days)
purchases outstanding.

Purchase of own shares
As at the balance sheet date, the Company had authority to
purchase 14.9% of the issued share capital and will be renewing
this authority as per resolution 13 below.

Shares acquired during the year
The Capital & Regional Employee Share Ownership Trust acquired
198,076 shares during the year as part of the Capital Raising.
Details are set out in note 25 to the financial statements.

Capital Raising
Details of the Capital Raising undertaken during the year are set
out in note 24 to the financial statements.

Compliance with combined code
A statement on corporate governance is set out in the corporate
governance report, which is incorporated in this report by reference.

Responsible business
The responsible business statement is set out in the responsible
business report, which is incorporated in this report by reference.

Employees
The Group is committed to a policy that treats all of its employees
and job applicants equally. No employee or potential employee
receives less favourable treatment or consideration on the grounds
of race, colour, religion, nationality, ethnic origin, sex, sexual
orientation, marital status, or disability. Nor is any employee
or potential employee disadvantaged by any conditions of
employment or requirements of the Group that cannot be justified
as necessary on operational grounds.

During the year, the Group maintained arrangements to provide
employees with information on matters of concern to them, to
regularly consult employees for views on matters affecting them,
to encourage employee involvement in the Group’s performance
through share schemes, and to make all employees aware of
financial and economic factors affecting the performance of
the Group.

Section 2 Governance

Stakeholder pensions
As a result of the Government’s introduction of stakeholder
pensions in April 2001, employers must provide their employees
with access to a stakeholder pension scheme. The Group appointed
consultants, who put such a scheme in place, and also nominated
a stakeholder pension provider at that time. Employees have been
able to join this scheme since May 2001.

Registered office
The Company’s registered office address is 52 Grosvenor Gardens,
London SW1W 0AU.

Auditors’ information
Each of the persons who is a director at the date of approval of this
annual report confirms that:
• so far as the director is aware, there is no relevant audit

information of which the Company’s auditor is unaware; and
• the director has taken all the steps that he/she ought to have

taken as a director in order to make himself/herself aware of any
relevant audit information and to establish that the Company’s
auditors are aware of that information.

This confirmation is given and should be interpreted in accordance
with the provisions of s418 of the Companies Act 2006.

Explanation of business to be conducted at the Annual
General Meeting
Resolutions 1 to 11 are proposed as ordinary resolutions. This means
that for each of those resolutions to be passed, more than half of the
votes cast must be in favour of the resolution. Resolutions 12 and 13
are proposed as special resolutions. This means that for each of those
resolutions to be passed, at least three-quarters of the votes cast
must be in favour of the resolution. The directors consider that all the
resolutions to be put to the meeting are in the best interests of the
Company and its shareholders as a whole. Your Board unanimously
recommends that you vote in favour of the resolutions.

Ordinary resolutions
Resolution 1 – Accounts and reports
Company law requires the directors to present to the meeting
the audited annual financial statements and the directors’
and auditors’ report for the year ended 30 December 2009.

Resolutions 2 to 6 – Re-appointment of directors
In accordance with the Articles of Association, non-executive
director P Newton and executive directors K Ford and X Pullen
will retire from the Board by rotation and offer themselves for
re-appointment. In accordance with the Articles of Association
non-executive directors L Norval and N Haasbroek, who having been
appointed by the Board would vacate office at the conclusion of the
AGM, also offer themselves for re-appointment. The Chairman has
confirmed that the non-executive directors’ performance continues
to be effective and that they demonstrate commitment to the role
and should therefore be put forward for re-appointment at the AGM.

Biographical details of all the directors standing for election appear
before this report. The Board recommends that you support the
election of each of the retiring directors standing for election.

Resolution 7 – Reappointment of auditors
The Company must appoint auditors at each general meeting at
which financial statements are presented to shareholders to hold
office until the conclusion of the next such meeting. This resolution
seeks shareholder approval to re-appoint Deloitte LLP as the
Company’s auditors and in accordance with normal practice seeks
authority for the Company’s directors to fix their remuneration.

Capital & Regional Annual Report 2009

29

Resolution 13 – Authority to purchase own shares
At the last AGM in 2009, the Company was granted authority
to make purchases in the market of its own shares, subject to
specified limits. This authority, which has not as yet been fully
exercised, expires at the conclusion of the Company’s 2010 AGM.
Therefore, by resolution 13, it is proposed as a special resolution
that this authority in respect of the Company is renewed.

The power is limited to a maximum aggregate number of
52,241,300 ordinary shares (representing 14.9% of the issued
share capital as at 15 March 2010 (being the latest practicable date
prior to publication of this report) and details the minimum and
maximum prices that can be paid, exclusive of expenses. This
resolution authorises the Company to pay a maximum price for an
ordinary share that is an amount equal to the higher of: (i) 105% of
the average market price for an ordinary share for the five dealing
days preceding any such purchase; or (ii) the higher of the last
independent trade for an ordinary share and the highest current
independent bid for an ordinary share as derived from the trading
venue where the purchase is carried out. The authority conferred by
this resolution will expire at the conclusion of the 2011 AGM or 15
months from the passing of this resolution, whichever is the earlier.

The shares repurchased by the Company under the renewed
authority would either be cancelled or held as treasury shares. No
dividends may be paid on shares which are held as treasury shares
and no voting rights are attached to them. Once held in treasury,
treasury shares may be cancelled, sold for cash or used for the
purpose of employee share schemes. The Company currently holds
no shares in treasury.

The directors have no present intention of exercising the authority
to purchase the Company’s ordinary shares. The directors would
only purchase shares if, in their opinion, the expected effect would
be to result in an increase in asset value per share and would
benefit shareholders generally.

The total number of options to subscribe for new ordinary shares
in the Company as at 15 March 2010 was 100,000 representing
0.029% of the Company’s issued share capital as at that date.
Such number of options to subscribe for new ordinary shares
would represent approximately 0.034% of the reduced issued
share capital of the Company assuming full use of the authority
to make market purchases sought under resolution 13.

By order of the Board

F Desai
Company Secretary
17 March 2010

Section 2 Governance

Directors’ report continued

Resolution 8 – Remuneration of auditors
The resolution proposes that the auditors’ remuneration is fixed
for the ensuing year.

Resolution 9 – Directors’ remuneration report
The resolution proposes that the directors’ remuneration report for
the year ended 30 December 2009 be approved by the meeting.

Resolution 10 – Notice of general meetings
Changes made to the Companies Act 2006 by the Shareholders’
Rights Regulations increase the notice period required for general
meetings of the Company to 21 days unless shareholders approve a
shorter notice period, which cannot, however, be less than 14 clear
days. AGMs will continue to held on at least 21 clear days’ notice.

Before the coming into force of the Shareholders’ Rights
Regulations on 3 August 2009, the Company was able to call
general meetings other than an AGM on 14 days’ clear notice
without obtaining such shareholder approval. In order to preserve
this ability, resolution 10 seeks such approval. The approval will be
effective until the Company’s next AGM, when it is intended that
a similar resolution will be proposed.

Note that changes to the Companies Act 2006 mean that, in order
to be able to call a general meeting on fewer than 21 days’ clear
notice, the Company must make a means of electronic voting
available to all shareholders for that meeting.

Resolution 11 – Directors’ authority to allot securities
Section 551 of the Companies Act 2006 requires shareholders’
authority for the directors to allot new shares or grant rights to
subscribe for or convert any security into shares in the Company.
Under resolution 11, which is proposed as an ordinary resolution,
the directors seek authority to allot shares or grant rights to
subscribe for or convert any security into shares in the Company
up to an aggregate nominal value of £1,168,592 representing
33.33% of the nominal value of the Company’s share capital in
issue at 15 March 2010 (being the last practicable date prior to
the publication of this report).

The authority will expire at the conclusion of the Company’s AGM in
2011. This authority complies with guidelines issued by institutional
investors. The directors have no immediate plans to make use of
this authority. As at the date of this report, the Company does not
hold any ordinary shares in the capital of the Company in treasury.

Special resolutions
Resolution 12 – Pre-emption rights
Under company law, when new shares are allotted or treasury shares
are sold for cash, they must first be offered to existing shareholders
pro rata to their holdings. This special resolution renews, for the
period ending on the date of the next Annual General Meeting, the
authorities previously granted to the directors to: (a) allot shares of
the Company in connection with a rights issue or other pre-emptive
offer; and (b) otherwise allot shares of the Company, or sell
treasury shares for cash, up to an aggregate nominal value of
£175,306 (representing in accordance with institutional investor
guidelines, approximately 5% of the ordinary share capital in issue
as at 15 March 2010 (being the last practicable date prior to the
publication of this report) as if the pre-emption rights contained
in company law did not apply.

The directors have no immediate plans to make use of these
authorities. The Board intends to adhere to the provisions in the
Pre-emption Group’s Statement of Principles not to allot shares
for cash on a non-pre-emptive basis in excess of an amount equal
to 7.5% of the Company’s ordinary share capital within a rolling
three-year period without prior consultation with shareholders.

30

Capital & Regional Annual Report 2009

Statement of directors’ responsibilities

Section 2 Governance

The directors are responsible for preparing the annual report
and the financial statements in accordance with applicable law
and regulations.

Company law requires the directors to prepare financial statements
for each financial year. Under that law the directors are required
to prepare the Group financial statements in accordance with
International Financial Reporting Standards (IFRSs) as adopted
by the European Union and Article 4 of the IAS Regulation and
have elected to prepare the parent company financial statements
in accordance with United Kingdom Generally Accepted Accounting
Practice (United Kingdom Accounting Standards and applicable
law). Under company law the directors must not approve the
financial statements unless they are satisfied that they give a true
and fair view of the state of affairs of the Company and of the profit
or loss of the Company for that period.

In preparing the parent company financial statements, the directors
are required to:

• select suitable accounting policies and then apply

them consistently;

• make judgements and accounting estimates that are reasonable

and prudent;

• state whether applicable UK Accounting Standards have been
followed, subject to any material departures disclosed and
explained in the financial statements; and

• prepare the financial statements on the going concern basis
unless it is inappropriate to presume that the Company will
continue in business.

The directors are responsible for keeping adequate accounting
records that are sufficient to show and explain the Company’s
transactions and disclose with reasonable accuracy at any time
the financial position of the Company and enable them to ensure
that the financial statements comply with the Companies Act
2006. They are also responsible for safeguarding the assets of the
Company and hence for taking reasonable steps for the prevention
and detection of fraud and other irregularities.

The directors are responsible for the maintenance and integrity
of the corporate and financial information included on the
Group’s website. Legislation in the United Kingdom governing
the preparation and dissemination of financial statements may
differ from legislation in other jurisdictions

Directors’ responsibility statement
We confirm that to the best of our knowledge:

• the financial statements, prepared in accordance with the
relevant financial reporting framework, give a true and fair
view of the assets, liabilities, financial position and profit
or loss of the Company and the undertakings included in
the consolidation taken as a whole; and

• the operating review and financial review, which are incorporated
by reference into the directors’ report, include a fair review
of the development and performance of the business and the
position of the Company and the undertakings included in
the consolidation taken as a whole, together with a description
of the principal risks and uncertainties that they face.

On behalf of the Board

In preparing the Group financial statements, International
Accounting Standard 1 requires that directors:

H Scott-Barrett
Chief Executive

• properly select and apply accounting policies;

• present information, including accounting policies, in a
manner that provides relevant, reliable, comparable and
understandable information;

C Staveley
Group Finance Director
17 March 2010

• provide additional disclosures when compliance with the

specific requirements in IFRSs are insufficient to enable users
to understand the impact of particular transactions, other events
and conditions on the entity’s financial position and financial
performance; and

• make an assessment of the Group’s ability to continue as a

going concern.

Capital & Regional Annual Report 2009

31

Section 2 Governance

Directors’ remuneration report

Unaudited information
Remuneration Committee
The Company has a Remuneration Committee (“the Committee”)
appointed by the Board, consisting entirely of non-executive
directors, which is constituted in accordance with the
recommendation of the Combined Code. M Wolstenholme acted as
Chairman until 24 February 2009 from which date P Newton took
over as Chairman. P Stobart is the third member of the Committee.
The terms of reference of the Remuneration Committee are
available for inspection on the Group’s website.

The Committee is responsible for setting the remuneration policy
for the executive directors and senior employees. The Committee
determines the terms of the service agreements, salaries and
discretionary bonus payments, as well as deciding on the awards
to be made to all participants in the Group’s share schemes.
Advice from independent external advisers is obtained when
required. During the year, the Committee has sought advice
from PricewaterhouseCoopers in respect of the Group’s incentive
schemes which were established in November 2008.

Remuneration policy
The Committee seeks to ensure that the total remuneration received
by the executive directors under their contracts is competitive
within the property industry and will motivate them to perform
at the highest level.

In order to align the interests of executive directors with the
interests of shareholders, a significant proportion of directors’
remuneration is performance related through the use of annual
bonus and incentive schemes. Performance-related payments are
deferred to aid retention, but are uncapped in line with practice
in the private equity and property fund management industry.
In addition, the Committee aims to achieve an appropriate balance
between directors’ remuneration packages and those of other
key management.

Basic salaries
The Committee’s policy is to set the basic salaries of executive
directors at levels which reflect their roles, experience and the
practices in the employment market. The basic salaries have
been set in the past with reference to the FTSE 350 Real Estate
comparative group and this will be reviewed by the Remuneration
Committee on an ongoing basis.

With effect from 1 January 2010 until 1 January 2012, all directors
have reduced their annual salaries and fees as shown below:

H Scott-Barrett
X Pullen
C Staveley
K Ford
T Chandos
P Stobart
M Wolstenholme
A Coppin
P Newton
L Norval
N Haasbroek

2010
£000

300
200
250
250
105
39
39
39
39
33
33

2009
£000

340
292
260
282
125
42
42
42
42
36
36

With the exception of H Scott-Barrett, who has also given up his
entitlement to cash in lieu of pension contributions of £60,284 for the
above period, all other benefits, where relevant, remain unchanged.

32

Capital & Regional Annual Report 2009

Annual bonus scheme
The Committee may award cash bonuses to executive directors
up to 100% of salary based on the Committee’s independent
assessment of the Group’s financial performance during the year
and the individual contribution made by each executive director.
Individual contributions are assessed on business building (success
in growing the business), financial results (total return and return
on equity), team building (indicated by low staff turnover and
progress in developing key individuals) and financial control
(adequate reporting, systems and procedures). No bonuses were
awarded to the executive directors for 2009 due to the poor
financial performance of the Group.

Incentive schemes
Current incentive schemes
The Group has seven incentive schemes under which awards
currently subsist:

Old incentive schemes
• The 1998 Share Option Schemes (the “1998 Scheme”)

• The Long Term Incentive Plan (the “2002 LTIP”)

• The Capital Appreciation Plan (the “CAP”)

New incentive schemes set up in 2008
• Matching Share Agreement for H Scott-Barrett (the “Agreement”)

• The Co-Investment Plan (the “COIP”)

• The Save As You Earn Plan (the “SAYE”)

• The New Long Term Incentive Plan (the “New LTIP”)

The terms of the 2002 LTIP permitted the Committee to make
conditional awards of shares to participants annually with a market
value not exceeding 100% of the participants’ basic salaries. All the
executive directors, except H Scott-Barrett and C Staveley, together
with other key executives of the Group are participants in the 2002
LTIP. The final award was made in 2007, details of which are shown
in the table under Audited information below.

All the executive directors, except H Scott-Barrett and C Staveley,
together with other key executives of the Group were participants
in the CAP. The terms of the CAP permitted the Committee to make
awards to the participants annually that would entitle them to
receive payments in aggregate of up to 30% of the performance
fees receivable by the Group from The Mall, The Junction and
X-Leisure funds. The performance fees are subject to rigorous
performance conditions and thus the CAP payments were indirectly
subject to the performance conditions. To the extent that awards
would ultimately vest, the individual entitlements were reduced by
80% of the initial value of the shares awarded under the 2002 LTIP.
The last awards under the CAP were made in 2006 and the final
payment, subject to clawback, was made in May 2009. Details of
the payments are shown in the Directors’ emoluments table under
Audited Information below.

The 2002 LTIP and CAP schemes expired in June 2008 and three
new schemes were approved by shareholders at an Extraordinary
General Meeting on 5 November 2008. The Committee was of the
view that the CAP was no longer appropriate for the business and
was discontinued.

Section 2 Governance

New Incentive schemes set up in 2008
These are the 2008 Long Term Incentive Plan ( the “2008 LTIP”), the
Co-Investment Plan (the “COIP”) and the Save As you Earn Scheme
( “SAYE”). A summary of the principal features of the three schemes
is set out under “Audited information” below.

Matching Share Agreement for H Scott-Barrett
As part of the negotiation to secure his appointment and also to
demonstrate his commitment to the Group, H Scott-Barrett agreed
to purchase shares in the Company on condition that he was
provided with certain matching shares. Accordingly H Scott-Barrett
was granted an award of matching shares in accordance with Rule
9.4.2 of the Listing Rules. The principal terms of the incentive
arrangement are set out below.

The Agreement was entered into by the trustee of the Capital &
Regional plc Employee Share Ownership Trust 2002 (the “Trustee”)
and H Scott-Barrett on 9 March 2008. Under the Agreement
H Scott-Barrett agreed to acquire between 100,000 and 200,000
shares in the Company (“Acquired Shares”) within 30 days of
the announcement of the Group’s results for the period ended
30 December 2007. H Scott-Barrett acquired 150,000 shares
on 11 March 2008.

For every Acquired Share, the Trustee agreed to provide a
maximum of three matching shares (“Matching Shares”) at the end
of a three-year vesting period (the “Vesting Period”), as follows:

• one share in the Company without a performance condition,

(“Match 1”); plus

• up to one further share in the Company subject to a performance

condition (“Match 2”); plus

• up to one further share in the Company subject to a tougher

performance condition (“Match 3”).

H Scott-Barrett has since waived his entitlement to any awards
under Match 2 and Match 3.

The vesting of all Matching Shares is subject to H Scott-Barrett
remaining in employment with the Group during the Vesting Period
(subject to the specified exceptions referred to below) and not
transferring or otherwise disposing of the Acquired Shares during
that period.

H Scott-Barrett retains the right to vote on the Acquired Shares and
to receive any dividends or other distributions which may be made
in respect of the Acquired Shares. H Scott-Barrett has no rights over
Matching Shares unless and until they vest. Dividend equivalents
are not paid on Matching Shares which vest.

If H Scott-Barrett dies before the end of the Vesting Period,
his personal representatives are entitled to the Matching Shares
in full. If H Scott-Barrett ceases to be employed within the Group
by reason of injury, disability, redundancy, retirement, or because
the business for which he works ceases to be part of the Group,
or if he is dismissed without cause or constructively dismissed,
the Matching Shares shall vest in full, regardless of when the
cessation of employment occurs.

If H Scott-Barrett leaves employment before the end of the Vesting
Period for any other reason, the Matching Shares will lapse although
the Trustee may, at its discretion (with the written consent of the
Board), determine that some or all of the Matching Shares shall vest.

In the event of a takeover, reconstruction or winding-up of the
Company during the Vesting Period, the Matching Shares will vest
on the same basis as would apply on a cessation of employment
by reason of injury, disability and redundancy.

In the case of a demerger the Trustees can determine that the
Vesting Period ends for some or all of the Matching Shares and
determine the extent to which those shares vest.

Benefits under the Agreement are not pensionable.

If there is a rights issue or similar variation of capital, the Trustee,
can take up the rights attaching to the Matching Shares as
H Scott-Barrett may direct. Any additional shares are held and
released with the corresponding Matching Shares.

Following the Capital Raising, the shares subject to the Matching
Share Agreement were adjusted by the same factor used in the
rebasing of the SAYE Scheme. The maximum award after
adjustment is therefore now 302,055 shares.

Pension arrangements
The Group makes contributions, at proportional rates to basic
salary, to defined contribution pension schemes of each executive
director’s choice, except in the cases of X Pullen and H Scott-Barrett
where salary supplements of £51,773 and £60,284 respectively
were paid to them in lieu of pension contributions.

Other benefits
Benefits consist of private medical insurance cover, permanent
health insurance cover, critical illness cover and Group life cover.

Service contracts
Each of the present executive directors has a rolling service
agreement which can be terminated on one year’s notice by either
party. In the event of early termination of an executive director’s
agreement, the Committee will determine the amount of
compensation (if any) to be paid by reference to the circumstances
of the case at the time. It is the Committee’s policy not to reward
poor performance and to take account of the executive director’s
duty to mitigate loss.

The dates of the executive directors’ service agreements are
as follows:

H Scott-Barrett
X Pullen
K Ford
C Staveley

9 March 2008
28 October 1993
17 May 1996
1 October 2008

The Group allows executive directors to take up external positions
outside the Group, providing they do not involve a significant
commitment and do not cause conflict with their duties to the Group.
Directors are allowed to retain all remuneration arising from any
external position.

Capital & Regional Annual Report 2009

33

Section 2 Governance

Directors’ remuneration report continued

X Pullen is a non-executive director for Brandeaux, a privately
owned fund management group. H Scott-Barrett is a non-executive
director of GAM Holding, a leading Swiss asset management
company. The Group does not consider that these appointments
involve significant commitment or that the roles conflict with their
duties to the Group. Any earnings received from the appointments
are kept by the individuals concerned and have not been disclosed
to the Group.

On 31 July 2009, PY Gerbeau resigned as a director to become
Chief Executive of X-Leisure Limited.

Chairman and non-executive directors
Each non-executive director received fees of £36,000 per annum
in 2009.

The Chairman received additional fees of £89,000 per annum and
the Chairman of each of the Audit, Remuneration and Responsible
Business Committees and the Senior Independent Director received
an additional fee of £6,000 per annum. The non-executive directors
are not entitled to bonuses, benefits, pension contributions or to
participate in any incentive schemes. Details of their revised fees
for 2010 are set out above on page 32.

None of the non-executive directors have a service agreement
and they are all appointed for three-year fixed terms.

Their remuneration comprises a standard director’s fee and a fee
for additional responsibilities. The remuneration provided takes
into account the level of responsibility, experience and abilities
required and the marketplace for similar positions in comparable
companies. In certain circumstances, if there is a requirement for
extra work to be carried out by a non-executive director, an
additional fee is paid by the Group to that director from time to
time. Details of the non-executive directors’ fees are set out under
Audited information below.

Performance graph
The graph below is prepared in accordance with the Directors’
Remuneration Report Regulations 2002 and illustrates the
Company’s performance compared to a broad equity market index.
In the past, the Group has used the FTSE Real Estate Index but as
this is no longer available the Group has used The Thomson Reuters
Datastream Real Estate Index instead. Performance is measured by
total shareholder return (share price growth plus dividends paid).

.

.

0
0
1
=
2
0
2
1
0
3
t
a
x
e
d
n
I
R
S
T

500

400

300

200

100

0

2003

Capital & Regional

Thomson Reuters
Datastream
Real Estate Index

FTSE All Share Index

2004

2005

2006

2007

2008

2009

Financial year end

Audited information
Long Term Incentive Plan
Shares which were conditionally awarded to the directors under
the 2002 Long Term Incentive Plan are set out below:

LTIP awards
outstanding as at
30 December 2008

24,484
17,489

23,542
16,816

23,542
16,816

Date of award

28/04/2006
23/04/2007

28/04/2006
23/04/2007

28/04/2006
23/04/2007

Market price
on date of
award (p)

End of
qualifying
period

LTIP awards
outstanding as at
30 December 2009

1,115.0
1,561.0

1,115.0
1,561.0

1,115.0
1,561.0

31/12/2008
31/12/2009

31/12/2008
31/12/2009

31/12/2008
31/12/2009

–
17,489

–
16,816

–
16,816

X Pullen

K Ford

PY Gerbeau *

* At the point of resignation.

34

Capital & Regional Annual Report 2009

Section 2 Governance

No shares awarded in 2006 vested during the year as performance
conditions were not met and as a result, all shares lapsed. The
outstanding LTIP awards for all employees are summarised in note
25 to the financial statements. The performance conditions for the
awards made in 2007 were also not met and as a result these
shares have also now lapsed.

COIP
The COIP was designed to be operated in conjunction with the
Group’s annual bonus arrangements with the Remuneration
Committee inviting certain key employees to acquire shares in the
Company from a proportion of their annual bonus and lodge such
shares for the purposes of the COIP.

The Group’s policy was to make conditional awards to executive
directors of shares with a market value equivalent to up to 100%
of salary at the discretion of the Remuneration Committee.
The Remuneration Committee made the maximum award in
the knowledge that none of the shares will vest unless the Group
performs strongly.

Participants who were invited to lodge such shares (the “Lodged
Shares”) could receive an award (the “COIP Award”) enabling them
to acquire additional matching shares at the end of a performance
period subject to the satisfaction of performance conditions,
continued employment and based on the number of Lodged
Shares which had been acquired.

The qualifying (“vesting”) conditions for all awards under the plan
can be summarised as follows:

ROE: The extent to which 50% of the shares conditionally awarded
would vest was determined by reference to the level of the Group’s
average post-tax return on equity (ROE) for the year of grant and
following two years (the performance period). None would vest
if the ROE was less than 10%; 20% of the shares would vest if the
ROE was 10%; 100% of the shares would vest if the ROE was 18%
or above. If the ROE fell between 10% and 18%, the percentage
of shares would vest at an incremental rate.

TSR: The other 50% of the shares conditionally awarded would
vest according to total shareholder return (TSR) over the three-year
performance period relative to the FTSE Real Estate Index whereby:

i)

if TSR was below the median, no shares in an award would vest;

ii) if TSR was above the median, 25% of the shares in an award

would vest;

iii) if TSR was in the upper quartile, 100% of the shares in an

award would vest; and

iv) if TSR was between median and upper quartile the shares would

vest pro rata.

In addition, vesting of the TSR portion of the scheme was
conditional on the post-tax return on equity for the Company
averaging 5% per annum or higher over the relevant three-year
performance period.

Principal features of the new schemes set up in 2008

2008 LTIP
The 2008 LTIP was set up to replace the 2002 LTIP but no awards
were made under this scheme in 2009. The Remuneration Committee
has reconsidered how best to incentivise key management in light
of the Capital Raising and market conditions. It believes the three
key objectives of a scheme are to align the interests of the
executives with shareholders, ease of understanding, and having
stretching but achievable targets. The Remuneration Committee
has concluded that the 2008 LTIP scheme does not fully meet
these objectives and has therefore recommended that the 2008
LTIP should be replaced with a New LTIP. Shareholder approval
will be sought in due course for the New LTIP.

Participation limits
Participants will be invited to acquire Lodged Shares using a
percentage of their net (post tax) annual bonus. It was envisaged
that the maximum investment eligible for a matching award would
normally be 30% of gross basic salary; however, individuals who
received a payout from the Group’s Capital Appreciation Plan
(CAP) could invest this payment up to a maximum of 100%
of their gross salary.

The number of matching shares which may be awarded to a
participant will be limited to two shares for every one Lodged Share
for executive directors and one share for every one Lodged Share for
other employees.

Making of COIP Awards
COIP Awards may only normally be made in the period of 42 days
beginning on the dealing day following the date on which the COIP is
adopted by the Group, or within the period of 42 days beginning on
the dealing day following the announcement of the Group’s interim
or final results, or otherwise at other times if the Remuneration
Committee considers there are exceptional circumstances.

No COIP Award may be made to a participant during a period
proscribed for dealings in shares by directors or certain employees
of the Group whether by the Listing Rules of the United Kingdom
Listing Authority or otherwise, except where this is permitted under
the Model Code or the Group’s own code on dealing by directors
and employees in its securities. A COIP Award will be personal to
the participant and not transferable (other than on death when it
can be exercised by the participant’s personal representatives).

No COIP Award can be made more than 10 years after adoption
of the COIP.

Performance targets
At the time of making a COIP Award the Remuneration Committee
will set performance targets which must be satisfied before it
can vest.

Such targets will normally be measured over a three-year period.
If an event occurs which causes the Remuneration Committee
to consider that an amended target would be a fairer measure
of performance and not materially less difficult to satisfy,
the performance targets may be amended.

Capital & Regional Annual Report 2009

35

Section 2 Governance

Directors’ remuneration report continued

The Remuneration Committee’s overall policy is to make awards
under the COIP using performance conditions and target levels
which are believed to be stretching and provide value to the
participants commensurate with the performance achieved.
The policy when deciding on performance measures is to use
measures the participants can influence by their actions, in order
to provide effective motivation. The policy is to make COIP Awards
annually and, as has been mentioned above, to ensure that the
targets are set at the time of award with regard to prevailing
conditions and that all the equity incentive arrangements in
which an employee participates are considered as one whole.

It is the intention of the Remuneration Committee that COIP
Awards will be subject to the following performance targets based
on Total Shareholder Return (TSR). The award has two parts each
giving a 2:1 match for executive directors and a 1:1 match for
other participants.

100% of the first half of the matching award will vest for upper
quartile performance when the Company’s TSR is compared with
the TSR of the constituent companies of the FTSE Real Estate
sector, with only 20% of this part of the award vesting for median
performance. Nothing will vest if performance is below this level.
Straight-line vesting will occur between median and upper quartile.
None of this part of the award will vest if the Company’s absolute
TSR is less than 8% per annum over the Vesting Period.

100% of the second half of the matching award will vest for upper
decile performance when the Company’s TSR is compared with the
TSR of the constituent companies of the FTSE Real Estate sector,
with no part of this award vesting if performance is below this level.
None of this part of the award will vest if the Company’s absolute
TSR is less than 15% per annum over the Vesting Period.

No re-testing of the performance criteria will occur.

The Lodged Shares
The Lodged Shares cannot be forfeited by participants regardless
of performance as these have already been “earned” through the
mechanism of the annual bonus (or the CAP) scheme and they
have been purchased with post-tax income. Any increases/
decreases in the value of the Lodged Shares will therefore be
received/borne by the participants. However, the Lodged Shares
must be held for at least the duration of the performance period
otherwise any matching award may be forfeited. If a participant,
without the consent of the Remuneration Committee, disposes
of shares in the Company which he held at the date of grant of
a COIP Award, the Remuneration Committee may, in its absolute
discretion, decide that such disposal equates to a disposal of all
or any of the Lodged Shares and that all or part of a COIP Award
shall not vest but shall be forfeited.

The Lodged Shares are owned by the participants who shall be
entitled to exercise the voting power attaching to those shares
and shall be entitled to receive dividends.

36

Capital & Regional Annual Report 2009

Award price
The award price will be determined by the Remuneration Committee.
If, as anticipated, awards will be satisfied by the transfer of shares
purchased on-market by trustees, the award price may be nil. The
award price will not be less than the nominal value of a share where
awards will be satisfied by the issue of shares directly to the award
holder. Flexibility has been retained for the award price to be set at
any other value (for example, at the market value of a share).

Vesting of COIP Awards
A COIP Award will vest only at a time or times between the third
anniversary of its date of award and the tenth anniversary of that
date, except in certain circumstances.

2009 COIP Awards
In 2009 no recommendation was made by the Committee to the
Trustees of the COIP for a grant of matching shares. In addition,
the Committee has agreed that no new awards will be made in the
near future.

In 2008 the Committee recommended that the Trustees of the
COIP grant matching awards to the following executive directors:

Director

X Pullen
K Ford
C Staveley

Shares purchased

Maximum matching award

100,000
125,000
25,000

402,740
503,425
100,685

Following the Capital Raising, the number of shares subject to
matching awards was adjusted by the same factor used in the
rebasing of the SAYE Scheme. The directors were eligible to receive
two shares for every one Lodged Share; following the adjustment
and as shown in the table above, the directors are eligible to receive
4.0274 shares for every one Lodged Share.

SAYE Scheme

Employee eligibility
Generally, all UK resident and ordinarily resident employees and
executive directors of a participating company (who in the case of
directors are contracted to work at least 25 hours per week for the
Group) are eligible to participate in an SAYE scheme. The Grantor will
have the discretion to set a minimum service requirement of up
to five years in order for an employee or executive director to be
eligible to participate in a particular offer under the SAYE Scheme.
All executive directors have waived their right to participate in the
SAYE Scheme.

Savings contract
When an employee accepts an invitation to participate in an issue
of SAYE Scheme options he will be required to enter into a savings
contract for a period of 3 or 5 years under which he must save
between £5 and £250 per month (or such other minimum or
maximum amount determined by the directors and permitted by
legislation). The £250 limit is reduced by any other savings contract
linked to this or any other savings related share option scheme.
These contributions will be deducted from the employee’s salary.

If the participant ceases to make contributions before the third
or fifth anniversary of the commencement of the savings contract,
the option will lapse, except in the case of a deferral of contributions
for a period of up to six months.

Section 2 Governance

Exercise price
The option exercise price shall be determined by the directors and
will be not less than 80% of the market value of a share on the
dealing day, or the average of up to five dealing days, immediately
prior to the date of invitation (or, in the case of an option where the
Group has determined that the option exercise will be satisfied by
the issue of shares directly to the participant, the exercise price
shall not be less than the nominal value of a share, if higher).

Exercise of options
During the period of six months following the end of the savings
contract, the participant may exercise his option to acquire, at the
exercise price, ordinary shares up to the total value of his monthly
savings contributions (plus any bonus or interest paid thereon
where appropriate). Alternatively, the participant may withdraw
his contributions and any bonus or interest.

Termination of employment
If a participant ceases to be employed within the Group during the
savings period, his option will lapse except where cessation is due
to death, injury, disability, redundancy or retirement or as a result

of the Company or the part of the business by which the participant
was employed ceasing to be a member or part of the Group, in
which case the participant will be able to exercise his option within
six months (or 12 months in the case of his personal representatives
after death) from the date of cessation of employment, but only to
the extent of his total savings plus any interest or bonus accrued.

Takeover, reconstruction, amalgamation and winding up
In the event of a takeover, reconstruction, amalgamation or
voluntary winding up of the Company during the savings period,
participants may exercise options early and within a specified
period to the extent of their total savings plus any interest or bonus
accrued to the date of exercise. If the acquiring company agrees,
the option may be exchanged for an option over shares in the
acquiring company.

Following the Capital Raising in September 2009, the share price of
the options awarded under the SAYE Scheme was adjusted from 46p
per share to 22.83p per share in accordance with a methodology
approved by HMRC.

Directors’ emoluments

Executive directors
H Scott-Barrett
X Pullen
K Ford
PY Gerbeau
C Staveley

Non-executive directors
T Chandos
P Stobart
H Mautner
A Coppin
P Newton
M Wolstenholme
L Norval
N Haasbroek

Previous executive directors
M Barber
W Sunnucks

Salary
and fees
£000

Total
benefits
£000

2006 CAP
payment
£000

Pension
contributions
£000

340
292
282
175
260

125
42
18
42
41
42
11
11

–
–

2
3
3
1
2

–
–
–
–
–
–
–
–

–
–

–
12
12
10
–

–
–
–
–
–
–
–
–

–
–

60
52
42
26
39

–
–
–
–
–
–
–
–

–
–

2009
Total
£000

402
359
339
212
301

125
42
18
42
41
42
11
11

–
–

Total

1,681

11

34

219

1,945

2008
Total
£000

319
1,669
1,828
1,457
76

125
42
36
42
36
63
–
–

2,242
1,451

9,386

Capital & Regional Annual Report 2009

37

Section 2 Governance

Directors’ remuneration report continued

Interests in shares
The directors and, where relevant, their connected persons
(within the meaning of Section 252 of the Companies Act 2006)
were beneficially interested in the ordinary share capital of the
Company at the dates shown in the table below.

30 December 2009
Shares

30 December 2008
Shares

H Scott-Barrett
X Pullen
K Ford
C Staveley
P Y Gerbeau
T Chandos
A Coppin
H Mautner
P Newton
P Stobart
M Wolstenholme
L Norval
N Haasbroek

825,000
2,796,181
1,745,042
233,121
n/a
420,312
10,050
n/a
13,800
–
84,687
92,909,750
92,705,500

275,000
1,296,181
689,444
77,707
100,970
140,071
3,350
38,083
4,600
–
28,229
–
–

L Norval and N Haasbroek are beneficially interested in the shares
registered in the name of Parkdev International Asset Managers
(Pty) Limited and Pinelake International Limited.

There have been no changes to the directors’ interests in shares
between 30 December 2009 and the date of this report.

Interests in share options
Share options held by directors were as follows:

As at
30 December
2009

As at
30 December
2008

Exercise
price (p)

Earliest
exercise date

Latest
exercise date

Exercise
condition met

Gain on
exercise (£)

K Ford
X Pullen

50,000
50,000

50,000
50,000

211.5
211.5

13/09/03
13/09/03

13/09/10
13/09/10

Yes
Yes

–
–

During the year, the share price ranged from a high of 98p to a low
of 13.75p. The share price as at 30 December 2009 was 33.5p.

No share options were granted during 2009 and no further awards
can be made under these schemes.

Approval
This report has been prepared in accordance with the Directors’
Remuneration Report Regulations 2002 and was approved by the
Board of directors and signed on its behalf by:

F Desai
Company Secretary
17 March 2010

38

Capital & Regional Annual Report 2009

Corporate governance report

Introduction
The Board of directors is accountable to the Company’s
shareholders for the management and control of the Group’s
activities and is committed to high standards of corporate
governance. This report and the directors’ remuneration report
describe how the Company complies with the provisions of the
June 2008 Financial Reporting Council Combined Code on
Corporate Governance (“the Combined Code”).

Statement of compliance
The Company has complied throughout the year ended
30 December 2009 with the provisions set out in Section 1 of
the Combined Code with two exceptions. Firstly, in the period
between the retirement of H Mautner on 22 June 2009 and the
resignation of PY Gerbeau on 31 July 2009, the Company did not
comply with the Combined Code as the Board comprised five
executive directors and four independent non-executive directors.
Secondly, L Norval and N Haasbroek as non-executive directors
are not considered independent for the purposes of the Combined
Code as they represent a significant shareholder of the Company.
Therefore, the Board is not in compliance with the Combined
Code as at the date of this report as half the Board members
are not independent.

The Board has considered this matter and considers that this
non-compliance with the Combined Code does not impede the
effective operation of the Board in light of the strength and skills
of the independent non-executive directors of the Board. However,
the Board will keep under close review the balance of directors
on the Board and may appoint one or more further independent
non-executive directors in due course. This section applies to the
Capital & Regional plc Group and all its subsidiaries.

Application of the principles
The Company has applied the principles set out in section 1
of the Combined Code, including both the main principles and
the supporting principles, by complying with the Combined Code
as reported above. Further explanation of how the principles and
supporting principles have been applied is set out below and in
the directors’ remuneration report.

The Board of directors
Details of the directors are set out before the Directors’ report.
The Company is controlled through the Board of directors, which
comprised the Chairman, four executive and six non-executive
directors. During the year, H Mautner retired on 22 June 2009,
PY Gerbeau resigned on 31 July 2009 and L Norval and N Haasbroek
were appointed on 15 September 2009.

Section 2 Governance

Board balance and independence
The Board and Nomination Committee are satisfied that the
current Board composition provides an appropriate balance of
power and authority within the Company. The Board believes that
all the non-executive directors excluding the Chairman, L Norval
and N Haasbroek are independent. The Nomination Committee
will, however, continue to review this position. All the Company’s
non-executive directors act independently of management. The
terms and conditions of appointment of non-executive directors
are available for inspection at the Company’s registered office.

P Stobart continued to serve as the Senior Independent Director as
required by the Combined Code for the year ended 30 December 2009.

The Company has well-established differentiation between the
roles of Chairman and Chief Executive. Written terms of reference,
which have been approved by the Board, are available for
inspection on the Group’s website.

In the Company’s view, the breadth of experience and knowledge
of the Chairman and the non-executive directors’ detachment from
the day-to-day issues within the Company provide a sufficiently
strong and experienced balance with the executive members of the
Board. The breadth of experience attributed to the non-executive
directors, allied to the management information provided by the
Company, enables them to assess and advise the full Board on the
major risks faced by the Company. The other commitments of the
Chairman are detailed in the directors’ biographies.

Board effectiveness
The Board has adopted a schedule of matters reserved for its
decision and a schedule of matters delegated to committees, both
of which are reviewed at least annually. The Board reserves approval
for all significant or strategic decisions including major acquisitions,
disposals and financing transactions. The directors are entitled
to take independent professional advice as and when necessary.

The responsibilities, which the Board has delegated, are given to
committees that operate within specified terms of reference and
authority limits, which are reviewed annually or in response to a
change in circumstances. The executive directors take operational
decisions and also approve certain transactions within defined
limited parameters. An Executive Directors’ Committee meets
on a weekly basis and deals with all major decisions of the Group
not requiring full Board approval or authorisation by other Board
committees. The Executive Directors’ Committee is quorate with
four executive directors in attendance; however, this is being
reduced to three executive directors as a result of a review;
if decisions are not unanimous the matter is referred to the Board
for approval. Minutes from the Executive Directors’ Committee
meetings are circulated to the Board.

The Audit Committee, Remuneration Committee and Nomination
Committee consist solely of non-executive directors and meet at
least twice a year.

Capital & Regional Annual Report 2009

39

Section 2 Governance

Corporate governance report continued

Re-election
All members of the Board are subject to the re-election provisions in
the Articles which require them to offer themselves for re-election at
least once every three years and at the first AGM after appointment,
if appointed after the last AGM. Details of those directors offering
themselves for re-appointment are set out in the directors’ report.

Board and committee meetings
The number of meetings of the Board and of the Audit,
Remuneration and Nomination Committees, and individual
attendance by directors, is set out below. There were fourteen
full Board meetings during the year, seven of which were
scheduled meetings and seven were ad-hoc meetings.

Performance evaluation
A performance evaluation of the Board and the committees is
conducted each year with each director giving detailed input.
The Chairman meets as necessary, but at least once each year,
with the non-executive directors without the executive directors
present. The non-executive directors meet annually without the
Chairman in order to appraise his performance. This meeting is
chaired by the Senior Independent Director. The Chairman
evaluates the performance of the remaining directors and the
results of the appraisals are analysed and summarised by the
Senior Independent Director and discussed with the Chairman.
Subsequently, the results are discussed by the Board and relevant
consequential changes are made.

Information and professional development
The Board schedules five meetings each year, as a minimum, and
arranges further meetings as the business requires. Prior to each
Board meeting, each member receives up-to-date financial and
commercial information in respect of the divisions, and specifically,
management accounts budgets and forecasts, details of acquisitions
and disposals and relevant appraisals (prior Board approval being
required for large transactions), cash flow forecasts and details of
funding availability.

Induction training is given to all new directors appointed to the
Company and consists of an introduction to the Board, onsite visits
to properties managed by the Group, an introduction to the divisional
teams, an induction pack and access to independent advisers.
The ongoing training requirements of the directors are reviewed
on a regular basis and undertaken individually, as necessary,
although it is recognised that all members of the Board experience
continuous professional development from working together.
This is achieved by virtue of the dynamic and diverse mix of the
Board members, and their sharing of knowledge and experiences
gained from a range of commercial backgrounds.

Nomination Committee
The Committee comprises T Chandos (Chairman), P Stobart, and
M Wolstenholme. The Nomination Committee meets as required
to select and recommend to the Board suitable candidates for
both executive and non-executive appointments to the Board.
On an annual basis, the Nomination Committee also considers
succession planning for the Board. The Board members are given
an opportunity to meet the individual concerned prior to any
formal decision. The terms of reference of the Nomination
Committee are available for inspection on the Group’s website.

Board meetings attendance

T Chandos
H Scott-Barrett
X Pullen
K Ford
C Staveley
PY Gerbeau *
H Mautner *
P Stobart
M Wolstenholme
A Coppin
P Newton
L Norval *
N Haasbroek *

Scheduled
meetings

Ad hoc
meetings

Total
attendance

7
7
7
6
7
1
3
7
5
6
5
2
2

7
7
7
7
6
3
2
4
6
5
6
2
2

14
14
14
13
13
4
5
11
11
11
11
4
4

* These directors became eligible to attend meetings on appointment to the Board

or were no longer eligible to attend once they had ceased to be directors.

Audit Committee meetings
There were seven Audit Committee meetings during the year.

P Stobart
A Coppin
M Wolstenholme

Attendance

6
6
7

Remuneration Committee meetings
There were three Remuneration Committee meetings during
the year.

M Wolstenholme
P Stobart
P Newton

Attendance

3
3
3

Nomination Committee meeting
There was one Nomination Committee meeting during the year.

T Chandos
P Stobart
M Wolstenholme

Attendance

1
1
1

40

Capital & Regional Annual Report 2009

Section 2 Governance

Responsible Business Committee meetings
There were three Responsible Business Committee meetings during
the year.

A Coppin
X Pullen

Attendance

3
3

On occasion, Board meetings or committee meetings may be
missed due to circumstances beyond the director’s control.

Directors’ remuneration
The Remuneration Committee makes recommendations to the
Board, within existing terms of reference, on remuneration policy
and determines, on behalf of the Board, specific remuneration
packages for each executive director. The statement of
remuneration policy and details of each director’s remuneration
are set out in the directors’ remuneration report.

Shareholder relations
The Company has always encouraged regular dialogue with its
institutional shareholders and private investors at the AGM, and
through corporate functions and property visits. The Company
also attends roadshows in the US and Europe, and participates
in sector conferences. In addition, following the announcement
of final and interim results, and throughout the year, as requested,
the Company holds update meetings with institutional shareholders.
All the directors are accessible to all shareholders, and queries
received verbally or in writing are immediately addressed. The
directors are introduced to shareholders at the AGM each year
and the non-executive directors and committee chairmen
are clearly identified.

Announcements are made to the London Stock Exchange and
the business media concerning business developments to
provide wider dissemination of information. In particular, regular
announcements of fund unit valuations provide an update on the
progress of the business. Registered shareholders are sent copies
of both the annual report and the interim report. The Group’s
website is also kept up to date with all announcements, reports
and shareholder circulars.

Accountability and audit
Financial reporting
The Group’s annual report includes detailed reviews of the activities
of each division, together with a detailed review of their financial
results and financing position. In this way, and as required by
the Combined Code, the Board seeks to present a balanced and
understandable assessment of the Group’s position and prospects.

Internal control
The Board is responsible for maintaining a sound system of internal
control and risk management to safeguard shareholders’ investment.
Such a system is designed to manage, but not eliminate, the risk of
failure to achieve business objectives. There are inherent limitations
in any control system and, accordingly, even the most effective
system can provide only reasonable, and not absolute, assurance
against material misstatement or loss. The key risks identified are
set out in the principal risks and uncertainties section.

In accordance with the guidance of the Turnbull Committee on
internal control, an ongoing process has been established for
identifying, evaluating and managing risks faced by the Group,
and the Board is satisfied that its process accords with the
guidance in this document. This process has been in place for
the year under review to the date of approval of these financial
statements. Each year the Board conducts a review of the
effectiveness of the current system of internal control.

The Group has undertaken a comprehensive risk and controls
review for the year involving interviews with each divisional
management team, which has identified the principal risks facing
the Group and its individual divisions. An updated risk map and
internal control matrix have been produced for each division in the
Group, clearly outlining the principal risks and the actions being
taken to manage those risks to the desired level. Each risk has been
evaluated in terms of its impact on the business and the likelihood
of it occurring, and responsibility for the management of each risk
has been clearly identified.

Other key features of the Group’s system of internal control are
as follows:

• Defined organisational responsibilities and authority limits exist

throughout the Group. The day-to-day involvement of the
executive directors in the running of the business ensures that
these responsibilities and limits are adhered to.

• Financial reporting to the Board with regular reports from the

Fund Managers of The Mall, The Junction and X-Leisure funds and
for the Group as a whole, including the preparation of budgets
and forecasts, cash management, variance analysis, property,
taxation and treasury reports and a report on financing.

The Group has established a whistle-blowing policy to enable
employees to raise issues of concern in relation to dishonesty
or malpractice on an entirely confidential basis.

Steps are continuously being taken to embed internal control and
risk management further into the operations of the business and to
deal with areas of improvement which come to management’s and
the Board’s attention.

Capital & Regional Annual Report 2009

41

Section 2 Governance

Corporate governance report continued

The Committee discharged its obligations in respect of the
financial year as follows:

• Financial reporting: during the year the Committee reviewed
the interim and annual financial statements. The Committee
received a report from the external auditors setting out
accounting or judgmental issues which required its attention.
The auditors’ reports were based on a full audit (annual report)
and a high level review (interim report) respectively. The
Committee also advised the Board on a number of other matters.

• Internal controls and risk management: the Audit Committee
met with the external auditors to deal with any significant
internal control matter. In the year under review the Committee
met with the external auditors on five occasions.

• Internal audit: the Group does not have an internal audit function
but has carried out a Group risks and control review. The Audit
Committee will continue to review the position, but the belief at
present is that the current size and complexity of the Group does
not justify establishing an internal audit function.

Going concern
In compliance with the Listing Rules of the Financial Services
Authority and with reference to the guidance issued by the
Financial Reporting Council in October 2009, the directors can
report that, based on the Group’s budgets and financial projections,
they have satisfied themselves that the business is a going
concern. The Board believes that the Company and Group have
adequate resources and facilities to continue in operational
existence for the foreseeable future and therefore the financial
statements are prepared on a going concern basis. Further details
are included in note 1 to the financial statements.

F Desai
Company Secretary
17 March 2010

Audit Committee
The Audit Committee consists of three non-executive directors.
P Stobart acted as Chairman until 24 February 2009 from which
date M Wolstenholme took over as Chairman. A Coppin is the third
member of the Audit Committee. The qualifications of the Audit
Committee members are set out in the directors’ biographies.

The terms of reference of the Audit Committee are available for
inspection on the Group’s website. The role of the Audit Committee is
to maintain a relationship with the Group’s external auditors and to
review, in depth, the Group’s financial statements, internal financial
control and risk management systems and circulars to shareholders
in order to monitor financial integrity within the Group.

The Audit Committee is also responsible for reviewing the
cost-effectiveness and the volume of non-audit services provided
to the Group by its external auditors. The Group does not impose
an automatic ban on the Group’s external auditors undertaking
non-audit work, and details of fees paid to the Group’s external
auditors are detailed in note 8 to the financial statements. The
Group’s aim is always to have any non-audit work involving the
Group’s external auditors carried out in a manner that affords value
for money and ensures independence is maintained by monitoring
this on a case-by-case basis.

The Group’s policy is that the audit firm must not be in a position
of conflict in respect of the work in question and must have the
skill, competence and integrity to carry out the work in the best
interests of the Group. The Audit Committee reviews and makes
recommendations to the Board for the re-appointment of the
Group’s external auditors. During the year, the Group conducted a
tender process in respect of its external audit work with two other
accountancy firms of similar calibre to its current external auditors.
Following the tender process, the Group’s current auditors, Deloitte
LLP, proved to be the most effective and were retained as the
Group’s external auditors. In order to maintain independence the
audit partner of the Group’s external auditors is subject to rotation
at regular intervals.

The Audit Committee normally meets five times a year; there
is one meeting to approve the audit plan and two for each
of the interim and final announcements. The first of the pre-
announcement meetings is held early enough to allow the
Committee members to have real input into the presentation of
the financial statements. The Chairman of the Audit Committee
reports back to the Board on the key conclusions.

42

Capital & Regional Annual Report 2009

Section 2 Governance

2009 Highlights
In addition to the health and safety achievements explained above,
the highlights for 2009 are as follows:

• The Junction has proactively assisted tenants through

challenging market conditions by offering rental concessions
where tenants have been able to demonstrate that they are
struggling with trade.

• The Junction operations team continued to improve safety

standards within car parks in order to reduce crime and anti-
social behaviour. As in previous years, Park Mark accreditation,
a recognised standard awarded by the Association of Chief Police
Officers, was achieved by all retail parks. All retail parks have
state of the art CCTV which is centrally managed and monitored,
to improve safety and security for retailers, consumers and staff.

2010 Priorities
• To continue to monitor customer care levels through

focused customer research.

• To launch a selection of best practice initiatives as
identified through the C&R Safe audit process.

• To retain the ROSPA Gold Award status.

Case Study – Make Your Mark (MYM)
Retail Merchandising Units (RMUs) are responsible for
£2.5 million of income across the Group’s shopping centre
portfolio and are the gateway for many to get started in retail.
MYM is in its third year and is a platform for the Group to raise
awareness of the RMUs as a local business opportunity,
to introduce new and exciting products to the Malls and to
help grow the retailers of the future. The Group’s “MYM in
Retail” competition gives help to individuals interested in
starting a retail business. In partnership with The Royal Bank
of Scotland, Enterprise UK and National Skills Academy, one
lucky business will be offered six months rent free trading
space in one of the shopping centres during 2010.

Responsible business

Overview
Capital & Regional believes that the long-term success of its
business depends on the Group’s ability to build sustainable
relationships with investors, customers, suppliers, local
communities and its own people.

The Group aims to ensure that its operations are carried out in a
responsible manner. The key areas where the Group has an impact
are the marketplace (customers and suppliers), the environment,
the workplace and local communities.

This section of the annual report outlines the Group’s approach to
each of these areas, highlighting some of the activities that took
place during 2009.

Responsible Business Committee
The Responsible Business Committee provides strategic direction
and a forum for support to those accountable for responsible
business at the operating level. The Responsible Business
Committee met three times during 2009. The Committee consists
of two Board directors, Alan Coppin (Chairman) and Xavier Pullen,
as well as representatives at the operating level. The Committee
reports regularly to the Board.

Marketplace – customers and suppliers
The Group’s policy is to treat those who occupy, use and supply
its properties with respect and to engage with them as partners.
It aims to work closely with its tenants to respond to their needs
and their customers’ needs, for example, through marketing and
safety initiatives at its shopping centres. It also looks to form
strong relationships with suppliers and to engage with them on
responsible business matters.

The success of these relationships is measured at the operating
level. For example, The Mall commissions independent tenant
satisfaction surveys annually and SNO!zone conducts regular
customer surveys, the results of which are published internally
each month. The aim is to listen to feedback received and to
maintain or improve customer and tenant satisfaction. So far this
has been achieved in line with one of the Group’s 2009 objectives.

Approach to health and safety
Three years ago the Group launched its own bespoke health and
safety compliance system, MallSafe (now rebranded to C&R Safe),
with the aim that all the Group’s shopping centres would achieve
a standard of excellence in this area. The system has proved a
success since its launch and has gained a reputation across the
industry. The Group has been awarded the Royal Society for the
Prevention of Accidents (ROSPA) gold award for three consecutive
years. In 2009, 19 centres achieved Gold Award status following
their external health and safety audit and two were awarded a
score of 100%.

Capital & Regional Annual Report 2009

43

Section 2 Governance

Responsible business continued

The Environment
The Group believes it has a significant role to play in combating
environmental degradation. It strives to continuously improve
the environmental sustainability of its investments through its
Environmental Policy which states that, as a minimum, the Group
and its businesses will:

• comply with all relevant environmental legislation and

regulations;

• identify and measure the most significant environmental impacts;

• set targets to improve environmental performance in these areas;

• include environmental criteria when choosing services and goods
to purchase and communicate objectives to its suppliers; and

• Over the last ten years The Mall has made over £2.6 million
in energy savings which represents enough energy to run
25 shopping centres for a year.

• In the Maastricht University European Real Estate Survey on

Environmental Management 2010 The Mall won first place in the
European Private Fund category.

• EnviroMall week was held in August 2009. The Mall collected
211,074 hangers and recycled them through a national
agreement with Shanks.

• At SNO!zone a 7% drop in energy use on the snow side and an
11% drop in the warm side (bars, changing areas, offices etc.)
of the operation has been achieved in 2009.

• communicate the policy, targets and environmental activities

to all staff and interested parties.

2010 Priorities
• To monitor and focus on reducing carbon output across all

of the Group’s operations.

• For SNO!zone, to consider further economical use of building
management systems and to reduce energy consumption by
a further 5%.

• Across the Malls, to deliver the objectives as per the Environmental
Impact Improvement Plan. These include reducing energy use
by 5%, water use by 5% and recycling 65% of waste.

• Across the Malls, to automate environmental data collection

for electricity, gas and water usage, to prepare the business for
compliance with the carbon reduction commitment regulations
and to retain the Carbon Trust standard.

• Via the MallClean initiative, to maintain high standards of

cleaning and average monthly brand standard performance
measurement scores of at least 92% whilst re-engineering the
contract commercial package to create efficiencies and savings.

Case study – SNO!zone Snowbox Chiller Shut Down
In 2008 Milton Keynes trialled the temporary shut down
of the chiller plant and found that, for two hours per day,
the impact on the snow was negligible and average savings
of 6% electrical energy were achieved. The initiative was
rolled out to Braehead in March 2008 and Castleford in
June 2008. In 2009 Milton Keynes achieved a saving of 12%
against 2008, Braehead a saving of 4% and Castleford 5%.
For 2010 the Group aims to continue increasing chiller
shutdown, with each site aiming to achieve a further average
6% reduction.

All the Group’s operational areas are expected to identify their
own environmental impact, in areas such as the use of energy,
water and other natural resources and the production and disposal
of waste, and to develop appropriate responses.

The Mall takes part in the annual Upstream Sustainability
Benchmarking survey which enables assessment of environmental
performance on a property-by-property basis. The 2009 survey will
be published in May 2010 and it is anticipated that the results will
show an improvement in performance for the fifth consecutive year.

Carbon Management Plans have been written for all three Xscape
properties in line with the 2009 priority of focusing on reducing
carbon output.

2009 Highlights
• At Xscape Castleford there has been a focus on reducing

electricity consumption. Lighting has been replaced with energy
efficient bulbs and unnecessary or faulty lighting has been
removed. In addition, there was a total shutdown of the gas
supply to the site during the summer which had no detrimental
effect on customer experience.

• At Xscape Milton Keynes the heating has been turned off during
peak demand times in line with Triad warnings highlighted by
our energy brokers.

• All The Mall shopping centres have continued the EnviroMall
initiative, designed to take a lead in the environmental
management of covered shopping centres in the UK.

• Environmental Data for The Mall for 2009 shows achievement

against targets in the areas of energy, gas and waste as follows:

Energy
Gas
Waste

9.3% reduction
3.96% reduction
57% of waste recycled

1,492 CO2 tonnes saved
46 CO2 tonnes saved
78% diverted from landfill

44

Capital & Regional Annual Report 2009

The workplace
Capital & Regional aims to recruit and retain the best staff
available and provides fair pay, good working conditions and
achievement of health and safety standards in order to help
achieve this. Employees are treated fairly and equally and staff
development is encouraged through training and other
opportunities. Capital & Regional has an equal opportunities policy
which encourages and promotes diversity. The Group fosters a
working culture that is professional and enjoyable, where team
sprit prevails and all individuals’ contributions are valued. The Mall
has been accredited as an “Investor in People” since 2002 and has
a wide-ranging training and development programme under the
banner of “M Power”.

2009 Highlights
• In the Leisure division, a new performance management process
was launched to help managers to understand the benefits of
effective, ongoing management of their people. Staff are now
graded on technical and behavioural competencies.

• Across The Mall, a significant number of employees were

involved in events as volunteers throughout 2009, meeting
The Mall’s stated objective of encouraging a wider participation
in volunteering. These events raised funds for local charities
and supported community projects and initiatives. One example
is a member of the team at The Mall in Norwich who spends a
considerable amount of time each week as a volunteer working
with young people with special needs.

2010 Priorities
• To continue to develop employee volunteering links and to

encourage wider participation.

• To conduct a training needs exercise in X-Leisure Limited.

Local communities
The Group aims to provide local communities with safe, clean and
attractive centres in which to shop, work and spend leisure time. A
key objective is that local people see the centres as positive assets
to their area and to achieve this the Group listens and responds to
the views of local people.

The Group actively participates in activities that bring sustainable
support and benefit to local areas, for example fund raising and
donating to local charities. This allows it to build ongoing positive
relationships with local people and communities and contributes
to the long-term prosperity of the business. The Group also
pursues opportunities to contribute to economic, social and
environmental regeneration.

2009 Highlights
• Over the last five years, MallCares has developed a bond between
each shopping centre and the local community. During 2009
over £1 million was raised for local and national charities from
the shopping centre portfolio.

• The Junction sponsored a community arts project at St Andrews
Quay Retail Park in Hull to create a 50 ft mural to recognise the
heritage of the area.

• At West India Quay a four-week festival of free events and

entertainment took place in the summer. The event was split
into Art Week, Music Week, Sports Week and Street Week.

Section 2 Governance

2010 Priorities
• To continue fund raising under the MallCares programme.

• In The Junction, to create a memorial garden in the St Andrews
Dock area dedicated to the 58 men that died on three Hull
trawlers in 1968.

• In The Junction, to run a community boat for disadvantaged

and disabled children and community groups along the historic
inland waterway from Swansea to Port Talbot.

• In X-Leisure, to continue to offer free events to customers

throughout 2010, to encourage local community engagement
and sustain visitor numbers.

• To continue to develop security excellence at The Mall through
the application of the Community Safety Accreditation Scheme,
Action Against Business Crime, LeisureWatch, Park Mark
and Project Argus through the National Counter Terrorism
Security Office.

Case Study – Park Mark Safer Parking Scheme
The Park Mark Safer Parking Scheme is an initiative of the
Association of Chief Police Officers and is aimed at reducing
both crime and the fear of crime in parking facilities. Safer
Parking status is awarded to parking facilities that have met
the requirements of a risk assessment conducted by the police.

All 15 car parks that are owned and operated by The Mall
currently hold the Park Mark award status. This reflects
continual investment in car parks, security teams and
CCTV infrastructure.

The 2009 British Security Industry Authority (BSIA) Best Team
Award for the North West was won by the VSG Team at The
Mall Blackburn for maximising the potential of a new CCTV
installation and for working with the local police to achieve
a significant reduction in crime. The 2010 BSIA Best Team
for Scotland went to the VSG Team at The Mall Aberdeen.

Conclusion
Capital & Regional believes that the value of its business is best
enhanced by respecting the interests of all its stakeholders and
that the creation of long term financial returns is dependent on
effective management of environmental and social performance.
The Group is committed to fulfilling its key objectives to respond
to the challenges currently facing the business.

Capital & Regional Annual Report 2009

45

Section 3 Financial statements

Consolidated income statement

For the year to 30 December 2009

Rents, management fees and other revenue
Performance fees

Revenue
Cost of sales

Gross profit
Administrative costs
Share of loss in joint ventures and associates
Loss on revaluation of investment properties
Loss on sale of properties and investments
Impairment of goodwill

Loss on ordinary activities before financing
Finance income
Finance costs

Loss before tax

Current tax
Deferred tax

Tax (charge)/credit

Loss for the year

Basic loss per share
Diluted loss per share

Note

4a

4a,4b

4a

5

18a

13a

13c

14

6

7

8

10a

10a

12a

12a

2009
£m

37.8
–

37.8
(16.0)

21.8
(15.5)
(106.8)
(2.8)
(0.2)
(1.6)

(105.1)
2.7
(11.0)

(113.4)

(3.7)
(2.6)

(6.3)

2008
£m

75.3
(9.9)

65.4
(41.7)

23.7
(23.1)
(432.9)
(31.7)
(6.5)
(8.0)

(478.5)
2.4
(40.2)

(516.3)

1.1
13.0

14.1

(119.7)

(502.2)

(59)p
(59)p

(355)p
(355)p

All results derive from continuing activities. The loss for the current year and the preceding year is fully attributable to equity shareholders.

Comparative loss per share figures have been restated to show the impact of the open offer element of the Capital Raising in September 2009
but exclude the impact of the firm placing element.

46

Capital & Regional Annual Report 2009

Consolidated balance sheet

As at 30 December 2009

Non-current assets
Investment properties
Long leasehold owner-occupied property
Goodwill
Plant and equipment
Available-for-sale investments
Receivables
Investment in associates
Investment in joint ventures
Deferred tax asset

Total non-current assets

Current assets
Trading properties
Properties held for sale
Receivables
Current tax recoverable
Cash and cash equivalents

Total current assets

Total assets

Current liabilities
Bank loans
Trade and other payables
Liabilities relating to properties held for sale
Current tax liabilities

Non-current liabilities
Bank loans
Other payables
Deferred tax liabilities
Non-current tax liabilities

Total non-current liabilities

Total liabilities

Net assets

Equity
Share capital
Share premium account
Other reserves
Capital redemption reserve
Own shares held
Retained earnings

Equity shareholders’ funds

Basic net assets per share
Triple net, fully diluted net assets per share
EPRA diluted net assets per share

Section 3 Financial statements

2009
£m

10.2
–
2.6
1.0
0.3
25.0
76.4
30.3
–

145.8

70.7
13.5
6.9
0.7
17.5

109.3

255.1

(0.2)
(24.0)
(1.0)
(8.1)

(33.3)

(78.6)
(2.2)
(1.2)
(10.0)

(92.0)

2008
£m

15.3
10.8
4.2
1.3
0.2
30.2
182.3
34.4
1.4

280.1

72.8
–
14.4
1.6
4.1

92.9

373.0

(18.7)
(55.7)
–
(15.9)

(90.3)

(93.8)
(2.8)
–
–

(96.6)

(125.3)

(186.9)

129.8

186.1

9.9
–
153.6
4.4
(9.7)
(28.4)

129.8

£0.37
£0.37
£0.47

7.1
220.5
13.8
4.4
(9.7)
(50.0)

186.1

£1.30
£1.33
£1.74

Note

13a

13a

14

15a

15b

16

18b

18c

10c

13a

13a

17

19

22a

20

22a

21

10c

24

26

26

26

26

26

23a

29

29

29

Comparative net assets per share figures have been restated to show the impact of the open offer element of the Capital Raising in
September 2009 but exclude the impact of the firm placing element.

These financial statements were approved by the Board of directors, authorised for issue and signed on their behalf on 17 March 2010 by:

Charles Staveley
Group Finance Director

Capital & Regional Annual Report 2009

47

Section 3 Financial statements

Consolidated statement of recognised income and expense

For the year to 30 December 2009

Revaluation loss on owner-occupied property
Foreign exchange translation differences
Net investment hedge

Loss for the year

Total recognised income and expense

Attributable to:
Equity shareholders

Note

26

2009
£m

–
(3.9)
3.9

–
(119.7)

(119.7)

2008
£m

(2.4)
5.9
(4.0)

(0.5)
(502.2)

(502.7)

30

(119.7)

(502.7)

Reconciliation of movement in equity shareholders’ funds

For the year to 30 December 2009

Opening equity shareholders’ funds
Issue of shares net of costs
Purchase of own shares
Credit in respect of charge for share-based payments
Amortisation of IFRS 1 reserve

Total recognised income and expense

Dividends paid

Closing equity shareholders’ funds

Note

30

26

26

27

11

2009
£m

186.1
63.1
–
0.3
–

249.5
(119.7)

129.8
–

129.8

2008
£m

703.0
0.8
(0.7)
1.2
(0.1)

704.2
(502.7)

201.5
(15.4)

186.1

48

Capital & Regional Annual Report 2009

Consolidated cash flow statement

For the year to 30 December 2009

Net cash from operations

Distributions received from joint ventures and associates
Interest paid
Interest received
Income taxes paid

Cash flows from operating activities

Investing activities
Capital expenditure on investment properties
Acquisitions and disposals of other fixed assets
Disposals of subsidiaries
Investment in associates
Investment in joint ventures
Loans to joint ventures
Loans repaid by joint ventures

Cash flows from investing activities

Financing activities
Net proceeds from the issue of ordinary share capital
Purchase of own shares
Bank loans drawn down
Bank loans repaid
Loan arrangement costs
Settlement of foreign exchange forward
Termination of interest rate swaps
Dividends paid to minority interests
Equity dividends paid

Cash flows from financing activities

Net increase in cash and cash equivalents
Cash and cash equivalents at the beginning of the year
Effect of foreign exchange rate changes

Cash and cash equivalents at the end of the year

Note

28

18b

18c

11

Section 3 Financial statements

2009
£m

5.2

2.8
(9.4)
–
(0.7)

(2.1)

–
(0.1)
1.2
(4.6)
(2.1)
(0.9)
6.3

(0.2)

63.1
–
70.4
(102.5)
(3.7)
(8.7)
(2.9)
–
–

15.7

13.4
4.1
–

17.5

2008
£m

(23.5)

20.4
(25.6)
1.5
(0.8)

(28.0)

(1.5)
(0.3)
56.0
–
(6.7)
(5.4)
9.5

51.6

0.8
(0.7)
162.3
(199.9)
(0.3)
(2.9)
–
(1.3)
(15.4)

(57.4)

(33.8)
37.1
0.8

4.1

Capital & Regional Annual Report 2009

49

Section 3 Financial statements

Notes to the financial statements

For the year to 30 December 2009

1 Significant accounting policies

General information
Capital & Regional plc is a company domiciled and incorporated in the United Kingdom under the Companies Act 2006. The nature of the
Group’s operations and its principal activities are set out in note 2 and in the operating and financial reviews.

Adoption of new and revised standards
Five interpretations issued by the International Financial Reporting Interpretations Committee were adopted by the Group in the
current year:

IFRIC 12 Service Concession Agreements
IFRIC 13 Customer Loyalty Programmes
IFRIC 14 IAS 19: The Limit on a Defined Benefit Asset, Minimum Funding Requirements and their Interaction
IFRIC 16 Hedges of a Net Investment in a Foreign Operation
IFRIC 18 Transfers of Assets from Customers

Three amendments to Standards issued by the International Accounting Standards Board were adopted by the Group in the current year:

Amendments to IFRIC 9 and IAS 39 (March 2009) Embedded Derivatives
Amendments to IAS 39 and IFRS 7 (October 2008) Reclassification of Financial Assets
Amendments to IAS 39 and IFRS 7 (November 2008) Reclassification of Financial Assets – Effective Date and Transition

The adoption of these Interpretations and amendments has not led to any material changes in the Group’s accounting policies.

At the date of authorisation of these financial statements, the following Standards and Interpretations which have not been applied
in these financial statements were in issue but not yet effective (and in some cases had not yet been adopted by the EU):

Effective in the forthcoming year:

IFRS 3 (revised January 2008) Business Combinations
IFRS 8 Operating Segments
IFRIC 15 Agreements for the Construction of Real Estate
IFRIC 17 Distributions of Non-cash Assets to Owners
Amendments to IFRS 1 and IAS 27 (May 2008) Cost of an Investment in a Subsidiary, Jointly Controlled Entity or Associate
Amendments to IFRS 2 (January 2008) Vesting Conditions and Cancellations
Amendments to IFRS 7 (March 2009) Improving Disclosures about Financial Instruments
Amendments to IAS 1 (September 2007) Presentation of Financial Statements
Amendments to IAS 23 (March 2007) Borrowing Costs
Amendments to IAS 27 (January 2008) Consolidated and Separate Financial Statements
Amendments to IAS 32 and IAS 1 (February 2008) Puttable Financial Instruments and Obligations Arising on Liquidation
Amendments to IAS 39 (July 2008) Eligible Hedged Items
Improvements to IFRSs 2008 (May 2008)
Improvements to IFRSs 2009 (April 2009)

Effective in future years:

IFRS 9 Financial Instruments
IAS 24 (revised November 2009) Related Party Disclosures
IFRIC 19 Extinguishing Financial Liabilities with Equity Instruments
Amendments to IFRS 1 (July 2009) Additional Exemptions for First-time Adopters
Amendments to IFRS 2 (June 2009) Group Cash-settled Share-based Payment Transactions
Amendments to IAS 32 (October 2009) Classification of Rights Issues
Amendments to IFRIC 14 (November 2009) Prepayments of a Minimum Funding Requirement

The directors are assessing the impact that the adoption of these Standards and Interpretations will have on the financial statements
of the Group in future periods. The changes in IAS 1 will impact the layout of the primary statements in forthcoming years.

50

Capital & Regional Annual Report 2009

Section 3 Financial statements

1 Significant accounting policies continued

Statement of compliance
The consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (IFRSs)
as adopted by the European Union and therefore the Group financial statements comply with Article 4 of the EU IAS Regulation.

Basis of preparation
The financial statements are prepared on the historical cost basis except that investment and development properties, owner-occupied
properties and derivative financial instruments are stated at fair value. The accounting policies have been applied consistently to the
results, other gains and losses, assets, liabilities, income and expenses.

These financial statements are presented in pounds sterling because that is the currency of the primary economic environment in which
the Group operates. Foreign operations are included in accordance with the accounting policies set out below.

Going concern
The Group prepares cash flow and covenant compliance forecasts to demonstrate that it has adequate resources available to continue
in operation for the foreseeable future, being at least 12 months from the date of this report. In these forecasts the directors specifically
consider anticipated future market conditions and the Group’s principal risks and uncertainties. The directors believe that the Group and
the Company have adequate resources to continue in operational existence for the foreseeable future and accordingly continue to adopt
the going concern basis in preparing the annual report and financial statements.

Critical accounting judgements and key sources of estimation uncertainty
The preparation of financial statements requires management to make judgements, estimates and assumptions that may affect the
application of accounting policies and the reported amounts of assets and liabilities, income and expenses.

The critical judgements and estimates that the directors have made in the process of applying the Group’s accounting policies that have
the most significant effect on the amounts recognised in the financial statements, or that have a significant risk of causing a material
adjustment to the carrying amounts of assets and liabilities within the next financial year, are described below. The directors believe that
the estimates and associated assumptions used in the preparation of the financial statements are reasonable. However, actual outcomes
may differ from those anticipated.

• The directors have assessed changes in recent legislation, case law and accounting standards, along with future projections for the

Group, in determining the current and deferred tax assets and liabilities and charge to the income statement, as disclosed in note 10.

• The directors have relied upon the work undertaken at 30 December 2009 by independent professional qualified valuers, as disclosed

in note 13b, in assessing the fair value of certain of the Group’s investment and owner-occupied properties.

• Determining whether goodwill is impaired requires an estimation of the value in use of the cash-generating units to which goodwill
has been allocated. The value in use calculation requires estimates of the expected life of the X-Leisure fund, the future cash flows
expected to arise from the management of it and an appropriate discount rate in order to calculate present value. The carrying amount
of goodwill at the balance sheet date was £2.6 million (2008: £4.2 million) after an impairment of £1.6 million (2008: £8.0 million)
during the year as disclosed in note 14.

• The directors have estimated the valuation of properties owned by FIX UK in determining whether to reverse the impairment of the

Group’s investment in the associate as disclosed in note 18b.

• The directors have relied upon the work undertaken at 30 December 2009 by independent third-party experts in assessing the fair

values of the Group’s derivative financial instruments, which are disclosed in notes 20 and 23f.

The judgements, estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are
recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future
periods if the revision affects both current and future periods.

Capital & Regional Annual Report 2009

51

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

1 Significant accounting policies continued

The principal accounting policies adopted are set out below.

Basis of consolidation
The consolidated financial statements incorporate the financial statements of the Company and entities controlled by the Company
(its subsidiaries), joint ventures and associates made up to 31 December each year.

Subsidiaries
Subsidiaries are those entities controlled by the Group. Control is assumed when the Group has the power to govern the financial and
operating policies of an entity, or business, to benefit from its activities. The financial statements of subsidiaries are included in the
consolidated financial statements from the date that control commences until the date that control ceases. The reporting period for
subsidiaries ends on 31 December and their financial statements are consolidated to this date.

Joint ventures and associates
In accordance with IAS 28 “Investments in Associates” and IAS 31 “Interests in Joint Ventures”, associates and joint ventures are
accounted for under the equity method, whereby the consolidated balance sheet and income statement incorporate the Group’s share of
net assets and losses after tax. The losses include revaluation movements on investment properties. The reporting period for joint ventures
and associates ends on 31 December and their financial statements are consolidated to this date. In accordance with IAS 39 “Financial
Instruments: Recognition and Measurement”, associates and joint ventures are reviewed to determine whether any impairment loss
should be recognised at the end of the reporting period.

Goodwill
Goodwill arising on acquisition is recognised as an asset and initially measured at cost, being the excess of the cost of the acquired entity
over the Group’s interest in the fair value of the assets, liabilities and contingent liabilities acquired. Goodwill which is recognised as an asset
is reviewed for impairment at least annually. The impairment is calculated on the value in use of the goodwill. Any impairment is recognised
immediately in the income statement and is not subsequently reversed. Where the fair value of the assets, liabilities and contingent
liabilities acquired is greater than the cost, the excess, known as negative goodwill, is recognised immediately in the income statement.

Foreign currency
Foreign currency transactions
Transactions in foreign currencies are translated into sterling at exchange rates approximating to the exchange rate ruling at the date of
the transaction. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are translated to sterling at
the exchange rate ruling at that date and, unless they relate to the hedging of the net investment in foreign operations, differences arising
on translation are recognised in the income statement.

Financial statements of foreign operations
The assets and liabilities of foreign operations, including goodwill and fair value adjustments arising on consolidation, are translated into
sterling at the exchange rates ruling at the balance sheet date. The operating income and expenses of foreign operations are translated
into sterling at the average exchange rates for the period. Significant transactions, such as property sales, are translated at the foreign
exchange rate ruling at the date of each transaction. The principal exchange rate used to translate foreign currency denominated amounts
in the balance sheet is the rate at the end of the year: £1 = €1.1062 (2008: £1 = €1.0344). The principal exchange rate used for the income
statement is the average rate for the year: £1 = €1.1229 (2008: £1 = €1.2558).

Net investment in foreign operations
Exchange differences arising from the translation of the net investment in foreign operations are taken to the foreign currency reserve
and the effective portions of related foreign currency hedges are taken to the net investment hedging reserve. The net investment in
foreign operations includes the equity of the underlying entities and the portion of shareholder loans to those entities that is treated
as equity where there is no intention of repayment in the foreseeable future. All exchange differences previously accumulated in equity
are transferred to the income statement upon disposal or, where control is lost, part-disposal of the foreign operation.

Plant and equipment
Plant and equipment is stated at the lower of cost or valuation, net of depreciation and any provision for impairment. Depreciation is
provided on all tangible fixed assets, other than investment properties and land, on a straight-line basis over their expected useful lives:

• Leasehold improvements – over the term of the lease.

• Fixtures and fittings – over three to five years.

• Motor vehicles – over four years.

52

Capital & Regional Annual Report 2009

Section 3 Financial statements

1 Significant accounting policies continued

Property portfolio
Investment properties
Investment properties are stated at fair value, being the market value determined by professionally qualified external or director valuers,
with changes in fair value being included in the income statement. In accordance with IAS 40 “Investment Property”, no depreciation is
provided in respect of investment properties.

Leasehold properties
Leasehold properties that are leased to tenants under operating leases are classified as investment properties or development properties,
as appropriate, and included in the balance sheet at fair value.

Owner-occupied long leasehold properties
Owner-occupied long leasehold properties are included in the financial statements at fair value with changes in fair value recognised
directly in equity except for falls below historic cost which are recognised in the income statement.

Properties under development
Attributable internal and external costs incurred during the period of development are capitalised. Interest is capitalised gross in
associates and joint ventures before deduction of related deferred tax relief. There is no interest capitalised in the Group. Interest is
calculated on the development expenditure by reference to specific borrowings where relevant. A property ceases to be treated as being
under development when substantially all activities that are necessary to make the property ready for use are complete.

Refurbishment expenditure
Refurbishment expenditure in respect of major works is capitalised. Renovation and refurbishment expenditure of a revenue nature
is expensed as incurred.

Property transactions
Acquisitions and disposals are accounted for at the date of legal completion. Investment properties are reclassified as held for sale once
contracts have been exchanged and are transferred between categories at the estimated market value on the transfer date. Properties held
for sale are shown at fair value less costs of disposal.

Trading properties
Properties held with the intention of disposal are valued at the lower of cost and net realisable value. Any impairment in the value of
trading properties is shown within Cost of Sales.

Head leases
Where an investment property is held under a head lease, the head lease is initially recognised as an asset at the sum of the present
value of the minimum lease ground rent payable. The corresponding rent liability to the leaseholder is included in the balance sheet
as a finance lease obligation.

Tenant leases and incentives
Management has exercised judgement in considering the potential transfer of risks and rewards of ownership in accordance with IAS 17
“Leases” for all properties leased to tenants and has determined that all such leases are operating leases. Incentives and costs associated
with entering into tenant leases are amortised over a straight-line basis over the term of the lease.

Operating leases
Annual rentals under operating leases are charged to the income statement as incurred.

Financial assets and financial liabilities
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and demand deposits, and other short-term highly liquid investments that are readily
convertible to a known amount of cash and are subject to an insignificant risk of changes in value.

Trade receivables and payables
Trade receivables and payables are stated at fair value, less any provision for impairment against trade receivables.

Capital & Regional Annual Report 2009

53

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

1 Significant accounting policies continued

Borrowings
Borrowings are held at amortised cost. They are recognised initially at fair value, after taking into account any discount on issue and
attributable transaction costs. Subsequently, such discounts and costs are charged to the income statement over the term of the
borrowing at a constant return on the carrying amount of the liability.

In accordance with IAS39 “Financial Instruments: Recognition and Measurement” a substantial modification of the terms of an existing
borrowing is accounted for as an extinguishment of the original liability and the recognition of a new liability,

Derivative financial instruments
Derivative financial instruments are designated as at fair value through profit or loss in accordance with IAS 39 “Financial Instruments:
Recognition and Measurement”. They are recognised initially at fair value, which equates to cost, and are subsequently remeasured at fair
value. The fair value of forward foreign exchange contracts is calculated by reference to spot and forward exchange rates at the balance
sheet date. The fair value of interest rate and basis swaps is calculated by reference to appropriate forecasts of yield curves between the
balance sheet date and the maturity of the instrument. Changes in fair value are included as finance income or finance costs in the
income statement, except for gains or losses on the portion of an instrument that is an effective hedge of the net investment in a foreign
operation, which are recognised in the net investment hedging reserve.

Minority interest
The minority interest arising from the Group’s German operations is classified as a liability and held at fair value in the balance sheet of
the joint venture. Under the terms of the contract the minority has a put option to sell their share back to the joint venture typically after
five years from acquisition. The minority interest’s share of income and expenses while the German operations were wholly owned was
treated as a non-recurring finance charge in the income statement.

Tax
Tax is included in the Group income statement except to the extent that it relates to items recognised directly in equity, in which case
the related tax is recognised in equity.

Current tax is based on the taxable profit for the year and is calculated using tax rates that have been enacted or substantively enacted.
Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are never
taxable or tax deductible (permanent differences) or will be taxable at a later date (temporary differences). Temporary differences
principally arise from using different balance sheet values for assets and liabilities from their respective tax base values.

Deferred tax is provided using the balance sheet liability method on these temporary differences with the exception of goodwill not
deductible for tax purposes; the initial recognition of assets or liabilities that affect neither accounting nor taxable profit; and differences
relating to investments in subsidiaries to the extent that they will probably not reverse in the foreseeable future. The amount of deferred
tax provided is based on the expected manner of realisation or settlement of the carrying amount of assets and liabilities, using tax rates
applicable at the balance sheet date. A deferred tax asset is regarded as recoverable and therefore recognised only when, on the basis of
all available evidence, it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal
of the underlying temporary differences can be deducted.

Employee benefits
Pension costs
Pension liabilities, all of which relate to defined contribution schemes, are charged to the income statement as incurred.

Share-based payments
The Group has applied the arrangements of IFRS 2 “Share-based Payment”. Equity settled share-based payments are measured at fair
value at the date of grant. The fair values of the COIP, Matching Share Agreement and SAYE scheme are calculated using Monte Carlo
simulations or the Black-Scholes model as appropriate. The fair value of the 2007 LTIP is calculated using a normal distribution model,
which the directors consider not to be materially different from a binominal model. The fair values are dependent on factors including
the exercise price, expected volatility, period to exercise and risk free interest rate. Market related performance conditions are reflected
in the fair values at the date of grant and are expensed on a straight-line basis over the vesting period. Where awards are cancelled,
the remaining fair value is expensed immediately. Non-market related performance conditions are not reflected in the fair values at
the date of grant. At each reporting date, the Group estimates the number of shares likely to vest under non-market related performance
conditions so that the cumulative expense will ultimately reflect the number of shares that do vest.

54

Capital & Regional Annual Report 2009

Section 3 Financial statements

1 Significant accounting policies continued

Own shares
Own shares held by the Group are shown as a deduction from shareholders’ funds, and included in other reserves. The cost of own shares
is transferred from the own shares held reserve to the retained earnings reserve when shares in the underlying incentive schemes vest.
The shares are held in an Employee Share Ownership Trust.

Revenue
Management fees
Management fees are recognised, in line with the property management contracts, in the period to which they relate. They include
income in relation to services provided by CRPM to both joint ventures and associates for asset management, rent reviews, lettings,
project co-ordination, procurement, service charges and directly recoverable expenditure.

Performance fees
Performance fees are recognised, in line with the property management contracts, at the end of the performance period to which they
relate. CRPM earns performance fees for The Mall on the outperformance over a three-year period relative to the greater of 12% (2008:
12%) and an appropriate IPD index. Where performance falls short of this benchmark, fees are repayable, up to the amount received for
the previous two years. Where there is a reasonable likelihood that part of a performance fee will be repaid the estimated repayment will
not be recognised as income until the outcome can be reliably estimated. CRPM earns performance fees for The Junction on any realised
geared returns in excess of an internal rate of return of 15%, with no provision for clawback, over the period from May 2009 to the disposal
of the entire portfolio on the expiry of the fund. X-Leisure Limited earns performance fees for the X-Leisure fund on any realised geared
return in excess of an internal rate of return of 15%, with no provision for clawback, over the period from August 2009 to the disposal of
the entire portfolio on the expiry of the fund or its conversion into a listed structure. An interim performance fee may be earned on the
same basis if the X-Leisure portfolio is reduced to nine properties or fewer.

Net rental income
Net rental income is equal to gross rental income, recognised in the period to which it relates and including tenant incentives, less expenses
directly related to letting and holding the properties.

Interest and dividend income
Interest income is accrued on a time basis, by reference to the principal outstanding and at the effective interest rate applicable, which
is the rate that exactly discounts estimated future cash receipts through the expected life of the financial asset to that asset’s net
carrying amount. Dividend income from investments is recognised when the shareholders’ right to receive payment has been established.

Finance costs
All borrowing costs are recognised under finance costs in the income statement in the period in which they are incurred. Finance costs
also include the amortisation of loan issue costs; the unwinding of the discounting of liabilities relating to CAP awards; the minority
interests’ share of income and expenses while the German portfolio was wholly owned; any loss in the value of the Group’s wholly owned
interest rate swaps; and any loss in the ineffective portion of the Group’s hedge of its net investment in a foreign operation.

Segmental reporting
Segments
The Group operates in two main business segments, an assets business and an earnings business. The assets business consists of property
investment activities and the earnings business consists of property management activities and the ski slope business of SNO!zone.
The businesses are the basis on which the Group reports its primary business segments.

Inter-segment transactions
All transactions between segments are accounted for on an arm’s-length basis.

Earnings per share
Historical earnings per share and net asset value per share figures have been restated to show the impact of the open offer element
of the Capital Raising in September 2009, but exclude the impact of the firm placing in accordance with IAS 33 “Earnings per Share”.

Capital & Regional Annual Report 2009

55

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

2 Segmental analysis: non statutory information – see-through basis

2a Segmental analysis

Year to 30 December 2009

Net rent
Net interest

Contribution
Management fees
SNO!zone income
SNO!zone expenses
Management expenses
Net interest on central facility

Recurring pre-tax profit
Variable overheads
Revaluation of investment properties
Deemed disposals from The Junction and X-Leisure open offers
Loss on disposals
Impairment of trading properties
Impairment of goodwill
Gain/(loss) on financial instruments
Other non-recurring items

(Loss)/profit before tax

Tax

Loss after tax

Net assets/(liabilities)

Assets

Earnings

Property
investment
UK
£m

41.2
(30.8)

10.4
–
–
–
(3.9)
(2.0)

4.5
–
(97.9)
(7.2)
(9.4)
(2.1)
–
1.4
(2.9)

(113.6)

Note

2b

2b

2b

4a

5

12a

18a

13a

14

10a

Property

Property
investment management
UK
£m

Germany
£m

17.4
(11.3)

6.1
–
–
–
(0.3)
–

5.8
–
(10.5)
–
–
–
–
(1.1)
1.2

(4.6)

–
–

–
17.1
–
–
(10.9)
–

6.2
(0.3)
–
–
–
–
(1.6)
–
(0.5)

3.8

SNO!zone
£m

–
–

–
–
13.7
(12.7)
–
–

1.0
–
–
–
–
–
–
–
–

1.0

Total
£m

58.6
(42.1)

16.5
17.1
13.7
(12.7)
(15.1)
(2.0)

17.5
(0.3)
(108.4)
(7.2)
(9.4)
(2.1)
(1.6)
0.3
(2.2)

(113.4)

(6.3)

(119.7)

95.5

32.4

3.6

(1.7)

129.8

Properties held for sale are included in the Property Investment UK segment.

2b Contribution

Year to 30 December 2009

The Mall (Group share: 16.7%)1
The Junction (Group share: 13.4%)1
X-Leisure (Group share: 11.9%)1

Total associates

German portfolio (Group share: 50%)1
Other (Group share: 30–50%)1

Total joint ventures

Statutory information
UK investment properties

Total rental income from investment property
Great Northern2

Total rental income from wholly owned property

Total on a see through basis

Gross
rent
£m

25.5
8.2
8.1

41.8

20.0
4.1

24.1

1.1

1.1
6.7

7.8

Property
costs
£m

(5.6)
(1.1)
(1.6)

(8.3)

(2.5)
(0.9)

(3.4)

(0.3)

(0.3)
(0.7)

(1.0)

73.7

(12.7)

Void
costs
£m

(1.5)
(0.1)
(0.2)

(1.8)

(0.1)
(0.3)

(0.4)

–

–
(0.2)

(0.2)

(2.4)

Net
rent
£m

18.4
7.0
6.3

31.7

17.4
2.9

20.3

0.8

0.8
5.8

6.6

Net
interest
£m

(11.5)
(6.4)
(4.6)

(22.5)

(11.3)
(3.0)

(14.3)

(0.9)

(0.9)
(4.4)

(5.3)

Contribution
£m

6.9
0.6
1.7

9.2

6.1
(0.1)

6.0

(0.1)

(0.1)
1.4

1.3

58.6

(42.1)

16.5

Note

18d

18d

18d

18e

18e

4a

2a

With the exception of the German portfolio, all associates and joint ventures are held within the United Kingdom and Jersey.

1 The Group’s average share during the year. As described in note 18b, following an open offer on 15 May 2009, the Group’s share in The Junction fell from 27.32% to 13.44%

and following an open offer on 31 July 2009, the Group’s share in X-Leisure fell from 19.37% to 11.93%.

2 Great Northern is carried as a trading property in the balance sheet.

56

Capital & Regional Annual Report 2009

2 Segmental analysis: non statutory information – see-through basis continued

2a Segmental analysis

Assets

Earnings

Section 3 Financial statements

SNO!zone
£m

–
–

–
–
14.9
(13.4)
–
–

1.5
–
–
–
–
–
–
–
–
–
–
–

1.5

Total*
£m

86.1
(61.6)

24.5
22.8
14.9
(13.4)
(18.7)
(2.5)

27.6
(9.9)
2.4
0.1
(373.9)
(28.8)
(42.3)
(23.5)
(8.0)
(8.4)
(47.8)
(3.8)

(516.3)

14.1

(502.2)

Property
investment
UK*
£m

56.7
(44.9)

11.8
–
–
–
(3.2)
(2.5)

6.1
–
2.4
–
(339.9)
(26.2)
(41.9)
(23.5)
–
(8.4)
(36.4)
(2.8)

(470.6)

Property

Property
investment management
UK
£m

Germany
£m

29.4
(16.7)

12.7
–
–
–
(1.6)
–

11.1
–
–
–
(34.0)
–
(0.4)
–
–
–
(11.4)
2.0

(32.7)

–
–

–
22.8
–
–
(13.9)
–

8.9
(9.9)
–
0.1
–
(2.6)
–
–
(8.0)
–
–
(3.0)

(14.5)

152.1

39.9

(3.5)

(2.4)

186.1

Property
costs
£m

(8.5)
(2.4)
(2.3)
(0.1)

(13.3)

(0.6)
(0.7)

(1.3)

(2.6)
(0.3)
(0.4)

(3.3)
(0.9)

(4.2)

Void
costs
£m

(1.4)
(0.3)
(0.3)
(0.1)

(2.1)

–
(0.2)

(0.2)

–
–
–

–
(0.6)

(0.6)

(2.9)

Net
rent
£m

25.5
11.1
7.8
1.7

46.1

4.1
3.1

7.2

25.3
1.4
1.0

27.7
5.1

32.8

86.1

Net
Interest
£m

Contribution
£m

(16.8)
(9.9)
(5.7)
(1.9)

(34.3)

(1.7)
(3.8)

(5.5)

(15.0)
(1.4)
(1.4)

(17.8)
(4.0)

(21.8)

(61.6)

8.7
1.2
2.1
(0.2)

11.8

2.4
(0.7)

1.7

10.3
–
(0.4)

9.9
1.1

11.0

24.5

107.8

(18.8)

Year to 30 December 2008

Net rent
Net interest

Contribution
Management fees
SNO!zone income
SNO!zone expenses
Management expenses
Net interest on central facility

Recurring pre-tax profit
Performance fee clawback
Benefit of performance fee clawback
Variable overhead
Revaluation of investment properties
Deemed disposal from The Mall rights issue and related costs
Loss on disposals
Impairment of trading property
Impairment of goodwill
Impairment of associate
Loss on financial instruments
Other non-recurring items

(Loss)/profit before tax

Tax

Loss after tax

Net assets/(liabilities)

* Restated to show net interest on central facility separately.

2b Contribution

Year to 30 December 2008

The Mall (Group share: 20.4%)1
The Junction (Group share: 27.3%)1
X-Leisure (Group share: 19.4%)1
FIX UK (Group share: 20.0%)3

Total associates

German portfolio (Group share: 50%)2
Other (Group share: 30–50%)1

Total joint ventures

Statutory information
German portfolio2
FIX UK3
Other UK (restated)

Total rental income from investment property
Great Northern4

Total rental income from wholly owned property

Total on a see through basis

Note

18d

18d

18d

18e

4a

2a

Note

2b

2b

2b

4a

5

4a

18d

18a

13a

14

18b

10a

Gross
rent
£m

35.4
13.8
10.4
1.9

61.5

4.7
4.0

8.7

27.9
1.7
1.4

31.0
6.6

37.6

With the exception of the German portfolio, all associates and joint ventures are held within the United Kingdom and Jersey.

1 The Group’s average share during the year. As described in note 18b, following the rights issue on 27 June 2008, the Group’s share in The Mall fell from 24.24% to 16.72%.
2 With the exception of Capital & Regional (Europe Holding 4) Limited, the German portfolio was treated as wholly owned until 6 October 2008 after which the sale of 50% of the
Group’s share of the relevant entities meant they were treated as joint ventures. Capital & Regional (Europe Holding 4) Limited was treated as wholly owned until 30 December 2008.

3 FIX UK was wholly owned until 6 March 2008, after which the Group’s share was reduced to 20% and it was treated as an associate.
4 Great Northern is carried as a trading property in the balance sheet.

Capital & Regional Annual Report 2009

57

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

3 Segmental analysis: statutory basis

3a Primary business segments

Year to 30 December 2009

Revenue from external sources
Transactions with other segments

Total segment revenue
Cost of sales
Transactions with other segments
Administrative costs
Impairment of goodwill
Loss on sale of properties and investments
Loss on revaluation of investment properties

Segment result
Share of loss in joint ventures and associates *
Net finance costs

(Loss)/profit before tax

Segment assets

Interest in joint ventures and associates
Tax assets – current tax
Tax assets – deferred tax

Consolidated total assets

Segment liabilities

Interest bearing liabilities
Tax liabilities

Consolidated total liabilities

Capital expenditure

Depreciation

Significant other non cash expenses

Assets

Earnings

Note

4a

5

14

13a

Property
investment
UK
£m

8.4
0.9

9.3
(3.3)
(0.2)
(6.8)
–
(0.2)
(2.8)

(4.0)
(102.6)
(8.5)

(115.1)

139.0

Property

Property
Investment management
UK
£m

Germany
£m

–
–

–
–
–
(0.3)
–
–
–

(0.3)
(4.2)
0.2

(4.3)

1.3

15.7
0.3

16.0
–
(0.9)
(8.4)
(1.6)
–
–

5.1
–
–

5.1

3.9

SNO!zone
£m

13.7
–

13.7
(12.7)
(0.1)
–
–
–
–

0.9
–
–

0.9

3.5

(18.6)

(0.1)

(3.3)

(5.2)

–

–

–

–

–

–

–

0.1

0.3

0.1

0.1

0.3

–

–

Total
£m

37.8
1.2

39.0
(16.0)
(1.2)
(15.5)
(1.6)
(0.2)
(2.8)

1.7
(106.8)
(8.3)

(113.4)

147.7

106.7
0.7
–

255.1

(27.2)

(78.8)
(19.3)

(125.3)

0.1

0.4

0.3

106.7

Aggregate investment in joint ventures and associates

74.2

32.4

* Including deemed disposals of £7.2 million from The Junction and X-Leisure open offers.

Properties held for sale are included in the Property Investment UK segment.

3b Secondary business segments

Revenue from external sources

Segment gross assets

Capital expenditure

Note

4a

UK
£m

37.8

146.4

0.1

Germany
£m

–

1.3

–

Total
£m

37.8

147.7

0.1

58

Capital & Regional Annual Report 2009

Section 3 Financial statements

3 Segmental analysis: statutory basis continued

3a Primary business segments

Assets

Earnings

Note

4a

5

14

13a

Property
investment
UK
£m

9.7
0.9

10.6
(25.7)
(0.3)
(3.2)
–
(6.1)
(7.0)

(31.7)
(420.5)
(20.5)

(472.7)

134.2

Property

Property
investment management
UK
£m

Germany
£m

27.9
–

27.9
(2.6)
–
(1.6)
–
(0.4)
(24.7)

(1.4)
(12.4)
(16.6)

(30.4)

–

12.9
0.4

13.3
–
(0.9)
(18.3)
(8.0)
–
–

(13.9)
–
(0.7)

(14.6)

15.5

SNO!zone
£m

14.9
–

14.9
(13.4)
(0.1)
–
–
–
–

1.4
–
–

1.4

3.6

(31.9)

–

(20.5)

(6.1)

Year to 30 December 2008

Revenue from external sources
Transactions with other segments

Total segment revenue
Cost of sales
Transactions with other segments
Administrative costs*
Impairment of goodwill
Loss on sale of properties and investments
Loss on revaluation of investment properties

Segment result
Share of loss in joint ventures and associates*
Net finance costs

(Loss)/profit before tax

Segment assets

Interest in joint ventures and associates
Tax assets – current tax
Tax assets – deferred tax

Consolidated total assets

Segment liabilities

Interest bearing liabilities
Tax liabilities

Consolidated total liabilities

Capital expenditure

Depreciation

Significant other non cash expenses

0.4

–

–

0.2

–

–

0.2

0.2

1.1

–

0.2

0.4

–

–

Aggregate investment in joint ventures and associates

176.8

39.9

* Including deemed disposal from The Mall open offer and related costs as appropriate.

3b Secondary business segments

Revenue from external sources

Segment gross assets

Capital expenditure

Note

4a

UK
£m

37.5

153.3

0.8

Germany
£m

27.9

–

0.2

Total
£m

65.4
1.3

66.7
(41.7)
(1.3)
(23.1)
(8.0)
(6.5)
(31.7)

(45.6)
(432.9)
(37.8)

(516.3)

153.3

216.7
1.6
1.4

373.0

(58.5)

(112.5)
(15.9)

(186.9)

1.0

0.6

1.1

216.7

Total
£m

65.4

153.3

1.0

Capital & Regional Annual Report 2009

59

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

4a Revenue

Assets business
Property investment – gross rent from wholly owned investment property
Property investment – gross rent from wholly owned trading property

Property investment – gross rent from wholly owned property
Other income
Earnings business
Property management – management fees
SNO!zone income

Rents, management fees and other revenue
Property management – performance fee clawback

Revenue per consolidated income statement
Finance income

Total revenue

4b Performance fees

Property manager future repayment of performance fees
Fund manager future repayment of performance fees

Total performance fees included in associates adjusted financial statements

Group share of future estimated repayments of performance fees
Property manager future repayment of performance fees

Total Group share of future repayment of performance fees

5 Cost of sales

Property and void costs
SNO!zone expenses
Impairment of trading properties

Total cost of sales

Year to
30 December
2009
Total
£m

Year to
30 December
2008
Total
£m

1.1
6.7

7.8
0.6

15.7
13.7

37.8
–

37.8
2.7

40.5

31.0
6.6

37.6
–

22.8
14.9

75.3
(9.9)

65.4
2.4

67.8

Year to
30 December
2009
Total
£m

Year to
30 December
2008
Total
£m

–
–

–

–

–

(9.9)
(2.5)

(12.4)

(9.9)

(9.9)

Year to
30 December
2009
£m

Year to
30 December
2008
£m

1.2
12.7
2.1

16.0

4.8
13.4
23.5

41.7

Note

2b

2b

2b

2a

2a, 4b

3a, 3b

6

Note

18d

4a

Note

2b

2a

13a

60

Capital & Regional Annual Report 2009

6 Finance income

Interest receivable
Foreign exchange gain on loans to German portfolio
Gain in fair value of financial instruments:
– Interest rate swaps
– Ineffective portion of foreign exchange forward contracts
– Unhedged element of foreign exchange forward contracts

Total finance income

7 Finance costs

Interest payable on bank loans and overdrafts
Interest receivable on swaps

Interest payable
Amortisation of loan issue costs
Unwinding of discounting of CAP awards
Share of income attributable to German minority interest classified as a liability
Other interest payable
Loss in fair value of financial instruments:
– Interest rate swaps
– Ineffective portion of foreign exchange forward contracts
– Unhedged element of foreign exchange forward contracts

Total finance costs

Section 3 Financial statements

Year to
30 December
2009
£m

Year to
30 December
2008
£m

1.3
–

1.2
0.2
–

2.7

2.1
0.2

–
–
0.1

2.4

Note

8

4a

Year to
30 December
2009
£m

Year to
30 December
2008
£m

11.0
(2.2)

8.8
2.5
–
–
(0.4)

–
–
0.1

11.0

27.4
(3.2)

24.2
0.7
0.7
(0.3)
1.7

12.7
0.5
–

40.2

Capital & Regional Annual Report 2009

61

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

8 Loss before tax

This is arrived at after charging/(crediting):
Depreciation of owned assets
Net exchange gains
Property revaluation movement recognised in income
Impairment of goodwill
Impairment of trade receivables
Staff costs
Auditors’ remuneration (see below)

Auditors’ remuneration
Fees payable to the Company’s auditors for the audit of the Company annual financial statements
Fees payable to the Company’s auditors and their associates for other services to the Group:
– The audit of the Company’s subsidiaries and joint ventures pursuant to legislation

Total audit fees
Non-audit fees (see below)

Total fees paid to auditors

Note

15a

6

13a

14

9

Year to
30 December
2009
£m

Year to
30 December
2008
£m

0.4
–
2.8
1.6
0.6
15.3
0.6

0.1

0.1

0.2
0.4

0.6

0.6
(0.2)
31.7
8.0
0.5
19.1
0.6

0.2

0.1

0.3
0.3

0.6

Included in non-audit fees are amounts for services supplied pursuant to legislation of £64,000 (2008: £76,000) which related to the
review of the Group’s interim report; services relating to tax of £nil (2008: £19,000); and other corporate finance services of £330,000
(2008: £200,000), which related to the Capital Raising (2008: the part-sale of the German portfolio). The Company considered that the
auditors were best placed to complete the role of reporting accountants for the other corporate finance services in both the current year
and the preceding year. Fees payable to Deloitte LLP and their associates for non-audit services to the Company are not required to be
disclosed because the consolidated financial statements are required to disclose such fees on a consolidated basis.

9 Staff costs, including directors

All remuneration is paid by either Capital & Regional Property Management Limited (a subsidiary company of Capital and Regional plc)
or the SNO!zone companies.

Salaries
Ex-gratia payments
Discretionary bonuses
Capital Appreciation Plan
Share-based payments

Social security
Other pension costs

Year to
30 December
2009
£m

Year to
30 December
2008
£m

Note

13.2
0.4
–
–
0.3

13.9
1.3
0.1

15.3

16.4
1.7
0.5
(2.5)
1.2

17.3
1.7
0.1

19.1

25

8

Except for the directors, the Company has no employees. The costs of the directors shown in the directors’ remuneration report are borne
by CRPM and recharged to the Company.

Staff numbers
The monthly average number of persons, including directors, employed by the Group during the year was as follows:

CRPM
SNO!zone

Total staff numbers

62

Capital & Regional Annual Report 2009

Year to
30 December
2009
Number

Year to
30 December
2008
Number

128
258

386

170
286

456

10 Tax

10a Tax charge/(credit)

Current tax charge/(credit)
Adjustments in respect of prior years
Foreign tax

Total current tax charge/(credit)

Deferred tax charge/(credit)
Origination and reversal of temporary timing differences

Total deferred tax charge/(credit)

Total tax charge/(credit)

10b Tax charge/(credit) reconciliation

Loss before tax

Loss multiplied by the UK corporation tax rate of 28% (2008: 28%)
Non-allowable expenses and non-taxable items
Utilisation of tax losses
Tax on revaluation gains
Unrealised gains on investment property not taxable
Temporary timing differences
Overseas tax rate differences
Prior year adjustments

As at 30 December 2008
Deferred tax charge

As at 30 December 2009

10d Unused tax losses

UK
Overseas

Total unused tax losses

Total tax charge/(credit)

10a

10c Deferred tax assets/(liabilities)

Section 3 Financial statements

Year to
30 December
2009
£m

Year to
30 December
2008
£m

Note

3.6
0.1

3.7

2.6

2.6

6.3

(1.8)
0.7

(1.1)

(13.0)

(13.0)

(14.1)

2a, 10b

Year to
30 December
2009
£m

Year to
30 December
2008
£m

Note

(113.4)

(31.8)
(168.5)
4.0
165.4
29.3
4.4
(0.1)
3.6

6.3

(516.3)

(144.6)
(161.4)
14.7
179.5
101.9
(2.4)
–
(1.8)

(14.1)

Total
£m

1.4
(2.6)

(1.2)

Capital
allowances
£m

Other
timing
differences
£m

(4.1)
(0.8)

(4.9)

5.5
(1.8)

3.7

30 December
2009
£m

30 December
2008
£m

108.1
–

108.1

94.7
6.0

100.7

A deferred tax asset of £0.7 million (2008: £1.4 million) has been recognised in respect of £2.5 million (2008: £5.0 million) of these losses,
based on future profit forecasts. No deferred tax asset has been recognised in respect of the remainder owing to the unpredictability of
future profit streams and other reasons which may restrict the utilisation of the losses. In particular, no deferred tax asset has been
recognised in respect of £3.1 million (2008: £6.6 million) of deductible temporary timing differences as it is not certain that a deduction
will be available when the asset crystallises. The losses do not have an expiry date.

Capital & Regional Annual Report 2009

63

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

10d Unused tax losses continued

The calculation of the Group’s tax charge necessarily involves a degree of estimation and judgement in respect of certain items whose tax
treatment cannot be finally determined until a formal resolution has been reached with the relevant tax authorities. One specific exposure
related to the tax structuring of previous property disposals by the Group in 2004 and 2005. The liability in respect of this exposure has now
been agreed with the tax authorities at £19.5 million including interest. A deferred payment plan has also been agreed over three years.

The Group has undertaken a number of other significant transactions in prior years which still need to be agreed with the tax authorities.
The Group has assessed the potential exposure in respect of these transactions and maintains a limited provision on the expectation that
no material liability will arise. The Group continues to monitor the position together with its advisers.

11 Dividends

Amounts recognised as distributions to equity holders in the year:
Final dividend for the year to 30 December 2008 of nil p per share (2007: 17p per share)
Interim dividend for the year to 30 December 2008 of 5p per share

Year to
30 December
2009
£m

Year to
30 December
2008
£m

–
–

–

11.9
3.5

15.4

12 Earnings per share

12a Earnings per share calculation
The European Public Real Estate Association (“EPRA”) has issued recommended bases for the calculation of certain earnings per share
information as shown in the following tables:

Year to 30 December 2009

Weighted average number of shares
Own shares held

Basic and diluted

Revaluation movements on investment properties,
development properties and other investments
Loss on disposal of investment properties (net of tax)
Movement in fair value of financial instruments
Impairment of goodwill
Deferred tax charge on capital allowances

EPRA basic and diluted

Note

Earnings
£m

12b

12b

12b

14

(119.7)

108.4
9.4
0.9
1.6
0.8

1.4

Weighted
average
number
of shares
(m)

206.6
(3.5)

203.1

Pence
per share

(59)p

53p
5p
–
1p
–

1p

At the end of the year, the Group had 895,369 share options that could potentially dilute basic earnings per share in the future but were
not included in the calculation of diluted earnings per share because they were antidilutive for the period presented.

The weighted average number of shares reflects the impact of the open offer element of the Capital Raising in September 2009 but
excludes the impact of the firm placing element.

64

Capital & Regional Annual Report 2009

12 Earnings per share continued

12a Earnings per share calculation continued

Year to 30 December 2008

Weighted average number of shares
Own shares held

Basic and diluted

Revaluation movements on investment properties,
development properties and other investments
Loss on disposal of investment properties (net of tax)
Movement in fair value of financial instruments
Impairment of goodwill
Deferred tax credit

EPRA basic and diluted
Performance fee clawback (net of back charge and management incentives)

Adjusted EPRA basic and diluted

Section 3 Financial statements

Weighted
average
number
of shares
(Restated)
(m)

143.5
(2.0)

141.5

Pence
per share
(Restated)

(355)p

265p
22p
33p
6p
(10)p

(39)p
4p

(35)p

Note

Earnings
£m

12b

12b

12b

14

(502.2)

375.9
30.5
47.8
8.0
(14.1)

(54.1)
5.1

(49.0)

At the end of 2008, the Group had 637,257 share options that could have potentially diluted basic earnings per share in the future
but were not included in the calculation of diluted earnings per share because they were antidilutive for the period presented.

The weighted average number of shares has been restated to reflect the impact of the open offer element of the Capital Raising
in September 2009 but excludes the impact of the firm placing element.

12b Reconciliation of earnings figures included in EPS calculation to the income statement

Year to 30 December 2009

Year to 30 December 2008

Share of loss of associates
Share of loss of joint ventures
Wholly owned
Tax effect

Total per EPS calculation

Revaluation
movements
and provisions
£m

Movement
in fair value
of financial
instruments
£m

Loss on
disposal
£m

Revaluation
movements
£m

(Loss)/profit
on disposal
£m

Note

18d

18e

(95.2)
(10.4)
(2.8)
–

12a

(108.4)

(9.2)
–
(0.2)
–

(9.4)

(0.2)
(0.8)
1.3
(1.2)

(0.9)

(325.6)
(18.6)
(31.7)
–

(375.9)

(29.6)
(6.2)
(6.5)
11.8

(30.5)

Movement
in fair value
of financial
instruments
£m

(27.5)
(7.2)
(13.1)
–

(47.8)

Capital & Regional Annual Report 2009

65

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

13 Property assets

13a Wholly owned properties

Cost or valuation
As at 31 December 2007
Exchange adjustments
Additions
Disposals and transfers
Impairment of trading properties
Revaluation movement recognised in income
Revaluation movement recognised in equity
Head leases treated as finance leases

As at 30 December 2008
Impairment of trading properties
Revaluation movement recognised in income
Head leases treated as finance leases
Transfer to properties held for sale

As at 30 December 2009

Properties held for sale

Cost or valuation
As at 31 December 2008
Transfer from wholly owned properties

As at 30 December 2009

Freehold
investment
properties
£m

Leasehold
investment
properties
£m

Sub-total
investment
properties
£m

Note

661.8
27.2
0.2
(664.3)
–
(24.7)
–
–

0.2
–
–
–
–

0.2

16.7
–
–
2.4
–
(4.2)
–
0.2

15.1
–
(2.7)
–
(2.4)

10.0

678.5
27.2
0.2
(661.9)
–
(28.9)
–
0.2

15.3
–
(2.7)
–
(2.4)

10.2

2a, 5, 28

3a, 8, 28

Long
leasehold
owner-
occupied
property
£m

15.6
–
–
–
–
(2.8)
(2.4)
0.4

10.8
–
(0.1)
0.4
(11.1)

–

Freehold
trading
properties
£m

Total
property
assets
£m

95.9
–
0.4
–
(23.5)
–
–
–

72.8
(2.1)
–
–
–

70.7

790.0
27.2
0.6
(661.9)
(23.5)
(31.7)
(2.4)
0.6

98.9
(2.1)
(2.8)
0.4
(13.5)

80.9

Leasehold Long leasehold
investment owner-occupied
property
£m

property
£m

Total
property
held for sale
£m

–
2.4

2.4

–
11.1

11.1

–
13.5

13.5

The owner-occupied property represents the Group’s head office, held on a long leasehold with more than 50 years remaining, which was
transferred to current assets on 19 October 2009 following the exchange of a contract of sale. As disclosed in note 35, the sale completed
on 2 March 2010. The property was not independently valued at 30 December 2009 as fair value was taken to be the sale value less costs
of disposal plus £0.8 million representing the value of the headlease. The carrying value is net of accumulated depreciation of £0.6 million
(2008: £0.6 million) and the historical cost is £12.9 million (2008: £12.9 million). The leasehold investment property represents Beeston
Place, which was transferred to current assets on 14 December 2009 following the exchange of a contract of sale. As disclosed in note 35,
the sale completed on 10 March 2010. The property was not independently valued at 30 December 2009 as fair value was taken to be the
sale value less costs of disposal plus £0.2 million representing the value of the headlease.

The Group has pledged land and buildings (including land and buildings held for sale) with a carrying amount of £91.8 million (2008:
£98.7 million) to secure banking facilities granted to the Group. This includes amounts relating to trading properties of £70.7 million
(2008: £72.8 million).

66

Capital & Regional Annual Report 2009

13 Property assets continued

13b Property assets

Group properties at fair value
Plus: head leases treated as finance leases

Total investment properties held by the Group
Owner-occupied property at fair value
Held for sale properties at fair value
Plus: head leases treated as finance leases
Trading properties at the lower of cost and net realisable value

Total wholly owned property assets

Properties held by joint ventures at fair value
Held for sale properties held by joint ventures at fair value
Plus: head leases treated as finance leases
Less: unamortised tenant incentives

Total investment properties held by joint ventures

Properties held by associates at fair value
Plus: head leases treated as finance leases
Less: unamortised tenant incentives

Total investment properties held by associates

Section 3 Financial statements

2009
Valuation
£m

2008
Valuation
£m

Note

10.2
–

10.2
–
12.5
1.0
70.7

94.4

644.8
3.0
3.5
(8.1)

643.2

15.1
0.2

15.3
10.4
–
0.4
72.8

98.9

749.5
–
3.4
(14.8)

738.1

18e

2,407.9
100.7
(53.7)

3,147.3
138.2
(53.6)

18d

2,454.9

3,231.9

External valuations at 30 December 2009 were carried out on £3,133.4 million (2008: £3,830.3 million) of the property assets held by the
Group and its associates and joint ventures.

The valuations were carried out by independent, qualified professional valuers working for DTZ Debenham Tie Leung Chartered Surveyors,
CB Richard Ellis Limited Chartered Surveyors, Jones Lang LaSalle Chartered Surveyors, Cushman & Wakefield Chartered Surveyors and
King Sturge Chartered Surveyors. These external valuers are not connected with the Group. The valuations, which conform to International
Valuation Standards, were arrived at by reference to market evidence of transaction prices for similar properties.

Directors’ valuations at 30 December 2009 were carried out on £12.7 million (2008: £166.0 million) of the Group’s property assets.
The properties were valued at the prices at which they were sold after the year end as described in note 13a. The properties held by FIX UK
have not been valued as the Group’s investment in FIX UK has been written down to £nil (2008: £nil).

13c Loss on sale of properties and investments

Loss on part sale of FIX UK
Loss on part sale of German portfolio
Profit on sale of Cardiff joint venture
Other write-downs, impairments and release of provisions

Note

31

Year to
30 December
2009
£m

Year to
30 December
2008
£m

–
–
0.5
(0.7)

(0.2)

(10.1)
(0.4)
–
4.0

(6.5)

Capital & Regional Annual Report 2009

67

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

14 Goodwill

At the start of the year
Provision for impairment

At the end of the year

30 December
2009
£m

30 December
2008
£m

Note

2a, 3a, 8, 12a, 28

4.2
(1.6)

2.6

12.2
(8.0)

4.2

The goodwill carried in the Group balance sheet relates to the acquisition of the MWB fund management business by CRPM in 2003,
which included MWB’s 13.29% interest in Leisure Fund 1, 5.72% interest in Leisure Fund IIa and 7.09% interest in Leisure Fund IIb.
This goodwill is tested annually for impairment or more frequently if there are indications that it might be impaired. An impairment
review has been carried out at 30 December 2009 to test the recoverable amount of the goodwill based on its value in use.

Impairment is tested by discounting the forecast cash flows generated by the X-Leisure asset management contract, which is coterminous
with the life of the X-Leisure fund. The cash flows reflect the amendments to the contract resulting from the restructuring of the X-Leisure
fund during the year, including the transfer of management responsibilities to X-Leisure Limited.

The forecast cash flows include the following assumptions:

• the initial expiry date of the X-Leisure fund is 31 December 2014, with a 50% chance that the life of the fund will be extended to

31 December 2021;

• management fees receivable are in line with the asset management contract, including both a fixed element and a variable amount

dependent on the growth in net operating income in the X-Leisure fund;

• management fees receivable, as well as both fixed and variable administration costs, are assumed to grow by 2.4% per annum beyond

the five-year period modelled in the Group’s forecasts; and

• the pre-tax rate used to discount the expected cash flows is 8.5% (2008: 8.3%).

If the termination date of the fund were to be the initial expiry date of 31 December 2014, there would be an additional impairment
of £0.7m in the year.

The impairment in the year arose largely because of the renegotiation of certain terms in the X-Leisure Limited asset management
contract, which was finalised after the previous impairment review had taken place (notably the fixed element of the management fee
and the expiry date of the X-Leisure fund).

15 Other non-current assets

15a Plant and equipment

Cost or valuation
At the start of the year
Additions

At the end of the year

Depreciation
At the start of the year
Provided for the year

At the end of the year

Carrying amounts:
At the end of the year

68

Capital & Regional Annual Report 2009

30 December
2009
£m

30 December
2008
£m

Note

4.3
0.1

4.4

3.0
0.4

3.4

1.0

3.9
0.4

4.3

2.4
0.6

3.0

1.3

8, 28

15 Other non-current assets continued

15b Available-for-sale investments

Fair value
At the start of the year
Increase/(decrease) in fair value

At the end of the year

Section 3 Financial statements

30 December
2009
£m

30 December
2008
£m

Note

0.2
0.1

0.3

0.3
(0.1)

0.2

23a, 23e

Available-for-sale investments comprise the following:

• £256,000 (2008: £235,000) representing the net asset value of units in the Paddington Central III Unit Trust.

• £10,000 (2008: £10,000) representing a 49.99% interest in Bestpark Investments Limited, which is treated as an investment as the Group

does not exercise any significant influence or control over the entity.

16 Non-current receivables

Financial assets
Loans to joint ventures

Non-financial assets
Prepayments

Interest is payable on loans to joint ventures at normal commercial rates.

17 Current receivables

Financial assets
Trade receivables
Amounts owed by joint ventures
Amounts owed by associates
Other receivables
Accrued income

Non-financial assets
Tax and social security receivables
Prepayments

30 December
2009
£m

30 December
2008
£m

Note

23a, 23e

23.8

23.8

1.2

25.0

29.1

29.1

1.1

30.2

30 December
2009
£m

30 December
2008
£m

Note

23a, 23e

1.5
0.6
0.7
2.0
0.3

5.1

–
1.8

6.9

0.7
1.7
2.6
1.2
0.4

6.6

6.0
1.8

14.4

The Group’s trade receivables largely comprise amounts payable by tenants of the Group’s wholly owned properties. Before accepting a
new tenant, a review of its creditworthiness is carried out using an external credit scoring system and other publicly available financial
information. Included in the Group’s trade receivable balance are debtors with a carrying amount of £0.2 million (2008: £0.7 million)
which are past due at the reporting date for which the Group has not provided, as there has not been a significant change in credit quality
and the amounts are still considered recoverable. The Group holds collateral of £0.2 million (2008: £0.1 million) over these balances as
security deposits held in rent accounts. The average age of trade receivables is 63 days (2008: 34 days).

Capital & Regional Annual Report 2009

69

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

17 Current receivables continued

Analysis of current financial assets
Not past due
Past due but not individually impaired:
– Less than 1 month
– 1 to 3 months
– 3 to 6 months
– Over 6 months

18 Investment in associates and joint ventures

18a Share of results

Share of results of associates
Dilution effect of The Mall open offer
Dilution effect of The Junction open offer
Dilution effect of X-Leisure open offer

Impairment of FIX UK
Share of results of joint ventures

18b Investment in associates

At the start of the year
Investment in associates
Share of net assets in FIX UK transferred to associates
Share of results of FIX UK
Impairments
Share of results of other associates
Dividends and capital distributions received

At the end of the year

30 December
2009
£m

30 December
2008
£m

0.3

2.7
0.2
1.0
0.9

5.1

0.6

4.2
0.5
–
1.3

6.6

Year to
30 December
2009
£m

Year to
30 December
2008
£m

(96.2)
–
(2.8)
(4.4)

(103.4)
–
(3.4)

(106.8)

(368.4)
(26.2)
–
–

(394.6)
(8.6)
(29.7)

(432.9)

Note

2a

2a

2a

18b

18c

28

30 December
2009
£m

30 December
2008
£m

Note

182.3
4.6
–
–
(0.4)
(103.4)
(6.7)

76.4

599.4
–
8.6
(0.2)
(8.4)
(394.6)
(22.5)

182.3

18a, 18d

18d

The Group’s investments in associates include The Mall LP, The Junction LP, X-Leisure LP and The FIX UK LP. Despite the fact that the Group
holds less than 20% in The Mall LP, The Junction LP and X-Leisure LP, they are accounted for as associates as the Group has significant
influence arising from its membership of the General Partner boards. The Group holds 20% of The FIX UK LP and also exercises significant
influence through its representation on the General Partner board.

The value of the Group’s investment in FIX UK was written down to £nil in 2008. The unrecognised share of losses at the end of the year
was £0.6 million (2008: £2.9 million), reflecting an unrecognised gain for the year of £2.3 million (2008: loss of £2.9 million). As disclosed
in note 35, since the year end the Group has invested a further £1.1 million into FIX UK.

70

Capital & Regional Annual Report 2009

Section 3 Financial statements

18 Investment in associates and joint ventures continued

18b Investment in associates continued
On 15 May 2009, The Junction fund completed a £63.6 million open offer. The Group took up £0.6 million of its rights, which was less than
its pro-rata share and as a consequence its share in the fund fell from 27.32% to 13.44%. Under the terms of the open offer, adjustments
can be made until May 2010 to the price at which new units were issued, to reflect the recoverability of debtors and the expected costs of
certain remedial works. A further impairment of £0.4 million has been made to the value of the Group’s investment in The Junction at the
year end to reflect the expected impact of these adjustments, at which level the Group’s share in the fund would be reduced to 13.2%.

On 31 July 2009, the X-Leisure fund completed a £50.0 million open offer. The Group took up £4.0 million of its rights, which was less than
its pro-rata share and as a consequence its share in the fund fell from 19.37% to 11.93%.

C&R accounting policy adjustments were made in 2008 to correctly reflect the treatment of performance fees repayable by the Group
to the funds. The results of The Mall LP were adjusted to reflect the Group’s share of performance fees repayable at its percentage interest
before the dilutive effects of an open offer and the results of The Mall LP, The Junction LP and X-Leisure LP were adjusted to ensure
consistency of accounting in relation to the estimated repayments of performance fees.

18c Investment in joint ventures

At the start of the year
Share of net assets in German portfolio transferred to joint venture
Investment in joint ventures
Net liabilities of Cardiff joint venture at date of disposal
Dividends and capital distributions receivable
Share of results
Foreign exchange differences

At the end of the year

30 December
2009
£m

30 December
2008
£m

Note

34.4
–
2.1
0.5
(0.7)
(3.4)
(2.6)

30.3

12.0
44.9
8.5
–
(2.3)
(29.7)
1.0

34.4

31

18a, 18e

18e

The Group’s investments in joint ventures include its share in the German portfolio (48.8%) and X-Leisure Limited (50%), and its
investments in Xscape Braehead Partnership (50%), Manchester Arena Complex Limited Partnership (30%) and The Auchinlea Partnership
(50%). The investment in Capital Retail Park Partnership (50%) was sold on 7 May 2009 as described in note 31 and its results are included
until that date. X-Leisure Limited was established as a joint venture of CRPM on 18 August 2009 and its results are included from that date.

The Auchinlea Partnership held the Group’s interest in Glasgow Fort. Since the sale of this interest in 2004 the Group has received a total
of £8.3 million further profit from its remaining interest in the joint venture. Further profits were potentially receivable, largely dependent
on planning consent being obtained for future phases of the development and the letting of units at above target rents. The Group has also
given certain rental guarantees for a five-year period and has made provision for the amounts which are expected to be paid in respect of
these. The estimate of the Group’s share of the fair value of the right to receive these future profits at 30 December 2009 is £nil (2008:
£0.1 million), which reflects the likelihood that any future development will not take place in the necessary timescale.

A C&R accounting policy adjustment was made in 2009 to show the Group’s share of the benefit to the Xscape Braehead Partnership
of the provision made in Capital & Regional Plc for the amount potentially payable under its rent guarantee for SNO!zone Braehead.
The settlement of a claim by the Xscape Braehead Partnership, which was reimbursed for the costs of certain repair works to the cinema
ceiling and other loss of income, is included in note 18e under the revaluation of investment properties under other joint ventures in both
the current year and preceding year.

Capital & Regional Annual Report 2009

71

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

18 Investment in associates and joint ventures continued

18d Analysis of investment in associates

Income statement (100%)
Gross rent
Property expenses
Management expenses

Net rent
Net interest payable

Contribution
Performance fees
Revaluation of investment properties
Loss on sale of investment properties
Provision for onerous contract
Loan renegotiation costs
Fair value of interest rate swaps

Loss before tax
Tax

Loss after tax

Balance sheet (100%)
Investment properties
Other assets
Current liabilities
Non-current liabilities

Net assets (100%)

Group interest at the end of the year
Group interest at the start of the year
Group average interest during the year
Income statement (Group share)
Gross rent

Net rent
Net interest payable

Contribution
Performance fees
Deemed disposals
Revaluation of investment properties
Loss on sale of investment properties
Provision for onerous contract
Loan renegotiation costs
Fair value of interest rate swaps

Loss before tax
Tax

Loss after tax

Balance sheet (Group share)
Investment properties
Other assets
Current liabilities
Non-current liabilities

Associate net assets
C&R accounting policy adjustment
Impairment

Net assets (Group share)

72

Capital & Regional Annual Report 2009

The Mall
LP
£m

The Junction
LP
£m

X-Leisure
LP
£m

Note

Year to
30 December
2009
Total
£m

Year to
30 December
2008
Total
£m

152.7
(32.0)
(10.6)

110.1
(68.8)

41.3
–
(301.2)
(22.1)
–
–
4.6

(277.4)
–

(277.4)

45.2
(2.2)
(4.1)

38.9
(36.4)

2.5
–
(64.1)
(15.4)
–
(3.5)
(1.0)

(81.5)
–

(81.5)

49.8
(6.4)
(4.7)

38.7
(27.8)

10.9
–
(93.0)
(16.8)
––
(1.1)
1.8

(98.2)
––

(98.2)

1,390.9
293.9
(152.6)
(1,335.2)

197.0

16.72%
16.72%
16.72%

552.3
55.3
(42.1)
(372.0)

193.5

13.44%
27.32%
18.61%

511.7
51.7
(57.1)
(353.5)

152.8

11.93%
19.37%
16.23%

247.7
(40.6)
(19.4)

187.7
(133.0)

54.7
–
(458.3)
(54.3)

(4.6)
5.4

(457.1)

274.8
(43.8)
(27.2)

203.8
(146.4)

57.4
12.4
(1,520.5)
(141.2)
(10.3)
–
(155.1)

(1,757.3)
(0.6)

(457.1)

(1,757.9)

2,454.9
400.9
(251.8)
(2,060.7)

3,231.9
347.0
(291.2)
(2,369.9)

543.3

917.8

25.5

18.4
(11.5)

6.9
–
–
(50.3)
(3.7)
–
–
0.7

(46.4)
–

(46.4)

232.6
49.1
(25.6)
(223.2)

32.9
(0.3)
–

32.6

8.2

7.0
(6.4)

0.6
–
(2.8)
(26.1)
(2.1)
–
(0.6)
(1.3)

(32.3)
–

(32.3)

74.2
7.4
(5.6)
(50.0)

26.0
–
(0.4)

25.6

8.1

6.3
(4.6)

1.7

––
(4.4)
(18.8)
(3.4)
––
(0.2)
0.4

(24.7)
––

(24.7)

61.0
6.2
(6.8)
(42.2)

18.2
–
–

18.2

41.8

31.7
(22.5)

9.2

(7.2)
(95.2)
(9.2)

(0.8)
(0.2)

(103.4)

(103.4)

367.8
62.7
(38.0)
(315.4)

77.1
(0.3)
(0.4)

76.4

59.6

44.4
(32.4)

12.0
2.4
(26.2)
(323.6)
(29.6)
(2.0)
–
(27.5)

(394.5)
(0.1)

(394.6)

634.9
65.7
(56.3)
(463.2)

181.1
1.2
–

182.3

4b

13b

2b

2b

2b

2b

2a

2a

12b

12b

12b

12b

18b

18b

Section 3 Financial statements

18 Investment in associates and joint ventures continued

18e Analysis of investment in joint ventures

German
portfolio
£m

X-Leisure
Limited
£m

Note

Year to
30 December
2009
Total
£m

Year to
30 December
2008
Total
£m

Others
£m

Income statement (100%)
Gross rent
Property expenses
Management expenses

Net rent
Net interest payable

Contribution
Management fees
Management expenses
Revaluation of investment properties
Loss on sale of investment properties and investments
Income and fair value movements of financial assets
Fair value of interest rate swaps

Loss before tax
Tax

Loss after tax

Balance sheet (100%)
Investment properties
Investment properties held for sale
Current assets
Other financial assets
Current liabilities
Non-current liabilities

Net assets (100%)

Group interest at the end of the year
Group interest at the start of the year
Group average interest during the year
Income statement (Group share)
Gross rent

Net rent
Net interest payable

Contribution
Management fees
Management expenses
Revaluation of investment properties
Loss on sale of investment properties
Income and fair value movements of financial assets
Fair value of interest rate swaps
C&R accounting policy adjustment

Loss before tax
Tax

Loss after tax

Balance sheet (Group share)
Investment properties
Investment properties held for sale
Current assets
Other financial assets
Current liabilities
Non-current liabilities

Joint venture net assets
C&R accounting policy adjustment

Net assets (Group share)

40.0
(4.2)
(1.0)

34.8
(22.5)

12.3
–
–
(21.1)
–
–
(2.3)

(11.1)
2.6

(8.5)

531.9
3.0
18.5
–
(20.7)
(467.8)

64.9

–
–
–

–
–

–
1.7
(1.3)
–
–
–
–

0.4
(0.1)

0.3

–
–
1.2
–
(0.9)
–

0.3

10.5
(2.2)
(0.7)

7.6
(7.4)

0.2
–
–
2.6
(0.1)
(0.2)
1.0

3.5
–

3.5

50.5
(6.4)
(1.7)

42.4
(29.9)

12.5
1.7
(1.3)
(18.5)
(0.1)
(0.2)
(1.3)

(7.2)
2.5

(4.7)

108.3
–
22.8
––
(15.8)
(113.6)

640.2
3.0
42.5

(37.4)
(581.4)

1.7

66.9

50%*
50%*
50%*

50%
n/a
50%

30–50%
30–50%
30–50%

20.0

17.4
(11.3)

6.1
–
–
(10.5)
–
–
(1.1)
–

(5.5)
1.3

(4.2)

266.0
1.5
9.3
–
(10.4)
(234.0)

32.4
–

32.4

–

–
–

–
0.9
(0.7)
–
–
–
–
–

0.2
(0.1)

0.1

–
–
0.6
–
(0.5)
–

0.1
–

0.1

4.1

2.9
(3.0)

(0.1)
–
–
0.1
––
(0.1)
0.3
0.5

0.7
–

0.7

41.4
–
9.5
––
(6.3)
(47.3)

(2.7)
0.5

(2.2)

24.1

20.3
(14.3)

6.0
0.9
(0.7)
(10.4)

(0.1)
(0.8)
0.5

(4.6)
1.2

(3.4)

307.4
1.5
19.4

(17.2)
(281.3)

29.8
0.5

30.3

13b

13b

2b

2b

2b

2b

12b

12b

12b

18c

18c

* After minority interests included in liabilities.

Capital & Regional Annual Report 2009

19.7
(2.7)
(0.7)

16.3
(12.4)

3.9
–
–
(41.4)
(12.5)
(0.2)
(15.3)

(65.5)
1.6

(63.9)

738.1
–
47.0
0.2
(62.2)
(651.1)

72.0

8.7

7.2
(5.5)

1.7
–
–
(18.6)
(6.2)
(0.1)
(7.2)
–

(30.4)
0.7

(29.7)

357.6
–
22.3
0.1
(29.5)
(316.0)

34.4
–

34.4

73

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

19 Cash and cash equivalents

Cash at bank
Security deposits held in rent accounts
Other restricted balances

30 December
2009
£m

30 December
2008
£m

Note

15.4
0.2
1.9

17.5

4.0
0.1
–

4.1

23a, 23e

Other restricted balances are subject to a charge against various borrowings and may therefore not be available for general use by the Group.

The analysis of cash and cash equivalents by currency is as follows:

30 December
2009
£m

30 December
2008
£m

16.6
0.9

17.5

3.7
0.4

4.1

30 December
2009
£m

30 December
2008
£m

2.1
5.9
2.7

3.4
1.4
3.9

19.4

3.2
1.4

24.0

1.0
7.4
15.3

7.6
14.2
5.9

51.4

3.5
0.8

55.7

Note

23a

23a

23a

23a, 23f

23a, 23f

23a

Sterling
Euro

20 Current payables

Financial liabilities
Trade payables
Accruals
Payable to associates
Financial liabilities carried at fair value through profit or loss:
– Interest rate swaps
– Foreign exchange forward contracts
Other payables

Non-financial liabilities
Deferred income
Other taxation and social security

The average age of trade payables is 53 days (2008: 38 days).

No amounts incur interest (2008: £nil).

74

Capital & Regional Annual Report 2009

21 Non-current payables

Financial liabilities
Finance leases

Non-financial liabilities
Other payables

Section 3 Financial statements

30 December
2009
£m

30 December
2008
£m

–

–

2.2

2.2

0.6

0.6

2.2

2.8

The finance leases relate to the Group’s wholly owned owner-occupied property at 10 Lower Grosvenor Place and wholly owned investment
property at Beeston Place. As described in note 35, these properties exchanged for sale before the balance sheet date and have therefore
been classified as held for sale.

22 Borrowings

22a Borrowings summary
The Group generally borrows on a secured basis. Borrowings are arranged to ensure an appropriate maturity profile and to maintain short-
term liquidity. Short, medium and long-term funding is raised principally through revolving credit facilities from a range of banks and
financial institutions. There were no defaults or other breaches of financial covenants that were not waived under any of the loans during
the current year or the preceding year.

Unsecured borrowing at amortised cost
Fixed and swapped bank loans
Secured borrowing at amortised cost
Fixed and swapped bank loans
Variable rate bank loans

Total borrowings before costs
Less unamortised issue costs

Total borrowings after costs

Analysis of total borrowings after costs
Current
Non-current

Total borrowings after costs

30 December
2009
£m

30 December
2008
£m

Note

22d

22d

22b, 23f

23a

23a

–

65.2
15.2

80.4
(1.6)

78.8

0.2
78.6

78.8

27.4

77.0
8.2

112.6
(0.1)

112.5

18.7
93.8

112.5

Borrowings financing the Group’s wholly owned properties are secured by charges on those properties, which are carried at £91.8 million
(2008: £98.7 million) as described in note 13a. Following the renegotiation of the Group’s central banking facility in September 2009,
amounts borrowed under that facility are secured by charges over the units the Group holds in The Mall, The Junction and X-Leisure funds
carried at £76.4 million, charges over certain holdings in and loans to the German joint venture carried at £37.2 million, and guarantees
by the Company.

Capital & Regional Annual Report 2009

75

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

22 Borrowings continued

22b Maturity

From two to five years
From one to two years

Due after more than one year
Current

22c Undrawn committed facilities

Expiring between two and three years

30 December
2009
£m

30 December
2008
£m

Note

72.5
7.2

79.7
0.7

80.4

27.4
66.5

93.9
18.7

112.6

22a

30 December
2009
£m

30 December
2008
£m

58.0

98.2

The undrawn amount represents the balance on the Group’s central revolving credit facility. Under the terms of the loan covenants, as
described in note 23e, £58.0 million (2008: £73.7 million) was actually available for drawdown at year end. The Articles of the Company also
restrict borrowing but this did not limit the amount available for drawdown on the facility during the current year or the preceding year.

22d Interest rate and currency profile

Fixed and swapped rate borrowings
6% to 7%

Floating rate borrowings

30 December
2009
£m

30 December
2008
£m

Note

22a

22a

65.2

65.2
15.2

80.4

104.4

104.4
8.2

112.6

All loans are sterling denominated. The weighted average length of fix is four years (2008: two years). Floating rate borrowings bear
interest based on three month LIBOR.

76

Capital & Regional Annual Report 2009

Section 3 Financial statements

23 Financial instruments

23a Overview

Capital risk management
The Group manages its capital to ensure that entities in the Group will be able to continue as going concerns while maximising the returns
to shareholders through the optimisation of the debt and equity balance. The overall strategy of reducing the Group’s levels of balance
sheet debt remains unchanged from 2008.

The capital structure of the Group consists of debt, which includes the borrowings disclosed in note 22a; cash and cash equivalents as
disclosed in note 19; and equity attributable to equity holders of the parent, comprising issued share capital, reserves and retained earnings
as disclosed in notes 24 and 26. The Capital Raising during the year had the effect on the capital structure of reducing debt and increasing
cash and cash equivalents.

The Group is not subject to externally imposed capital requirements.

The Board reviews the capital structure and cost of capital on an annual basis but does not set specific targets for the Group’s gearing ratios.
The risks associated with each class of capital are also considered as part of the regular risk reviews presented to the Audit Committee and
the Board. The Group has met its objectives for managing capital during 2009, with a reduction in net debt as a result of the Capital Raising.

Gearing ratio
The gearing ratios at the year end were as follows:

Statutory

Debt before unamortised issue costs
Cash and cash equivalents

Net debt
Equity
Debt to equity ratio
Net debt to equity ratio

See-through

Debt before unamortised issue costs
Cash and cash equivalents

Net debt
Equity
Debt to equity ratio
Net debt to equity ratio

Note

22a

19

Note

23f

30 December
2009
£m

30 December
2008
£m

80.4
(17.5)

62.9
129.8

62%
48%

112.6
(4.1)

108.5
186.1

60%
58%

30 December
2009
£m

30 December
2008
£m

632.8
(66.5)

566.3
129.8
488%
436%

836.2
(53.2)

783.0
186.1
449%
421%

Debt is defined as long- and short-term borrowings (excluding derivatives) excluding unamortised issue costs. Equity includes all capital
and reserves of the Group attributable to equity holders of the Company.

Capital & Regional Annual Report 2009

77

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

23 Financial instruments continued

23a Overview continued

Significant accounting policies
Details of the significant accounting policies adopted, including the criteria for recognition, the basis of measurement and the basis
on which income and expenses are recognised, in respect of each class of financial asset, financial liability and equity instrument are
disclosed in the accounting policies in note 1.

Categories of financial assets/(liabilities)

Financial assets
Investments

Available for sale
Loans to joint ventures
Current receivables
Cash and cash equivalents

Loans and receivables

Financial liabilities
Trade payables
Accruals
Payable to associates
Other payables
Liabilities relating to properties held for sale*
Finance leases*
Current borrowings
Non-current borrowings

Liabilities at amortised cost
Foreign exchange forward contracts

Derivatives in effective hedges
Interest rate swaps

Liabilities at fair value held for trading

Total financial assets/(liabilities)

Note

15b

16

17

19

20

20

20

20

21

22a

22a

20

20

Carrying
value
£m

2009
Gain/(loss)
to income
£m

(Loss)/gain
to equity
£m

Carrying
value
£m

2008
Gain/(loss)
to income
£m

Gain/(loss)
to equity
£m

0.3

0.3
23.8
5.1
17.5

46.4

(2.1)
(5.9)
(2.7)
(3.9)
(1.0)
–
(0.2)
(78.6)

(94.4)
(1.4)

(1.4)
(3.4)

(3.4)

(52.5)

0.1

0.1
1.2
–
0.1

1.3

–
0.4
–
(0.1)
–
–
–
(6.8)

(6.5)
0.1

0.1
(3.4)

(3.4)

(8.4)

–

–
(1.7)
–
–

(1.7)

–
–
–
–
–
–
–
–

–
3.9

3.9
–

–

2.2

0.2

0.2
29.1
6.6
4.1

39.8

(1.0)
(7.4)
(15.3)
(5.9)
–
(0.6)
(18.7)
(93.8)

(142.7)
(14.2)

(14.2)
(7.6)

(7.6)

(124.5)

–

–
1.7
–
1.1

2.8

–
(1.7)
–
(0.2)
–
–
–
(28.1)

(30.0)
(0.4)

(0.4)
(10.2)

(10.2)

(37.8)

–

–
1.3
–
–

1.3

–
–
–
–
–
–
–
–

–
(4.0)

(4.0)
–

–

(2.7)

* Finance leases have been reclassified as liabilities relating to properties held for sale in the current year as described in note 21.

Financial risk management objectives
Exposure to credit, interest rate and currency risks arise in the normal course of the Group’s business. The Group seeks to minimise the
effect of these risks by using derivative financial instruments to manage exposure to fluctuations in interest rates and foreign currency
exchange rates. Such instruments are not employed for speculative purposes. The use of any derivatives is approved by the Board, which
provides guidelines on the acceptable levels of interest rate risk, credit risk, foreign exchange risk and liquidity risk, and the ranges of
hedging required against these risks.

78

Capital & Regional Annual Report 2009

Section 3 Financial statements

23 Financial instruments continued

23b Interest rate risk
The Group normally raises bank debt on a floating rate basis and fixes a substantial portion of the interest payments by entering into
interest rate swaps. The Group’s objective in managing its interest rate risk is to ensure that it always maintains sufficient headroom to
cover interest payments from anticipated cash flows and management regularly reviews the ratio of fixed to floating rate debt to assist
this process. The Group is exposed to fair value risk from its fixed rate debt and interest rate risk from its floating rate debt, loans to joint
ventures and cash. The Group does not hedge account its interest rate swaps and states them at
fair value with changes in fair value included in the income statement.

The following table shows the notional principals and remaining terms of the Group’s interest rate swap contracts:

Less than 1 year
1 to 2 years
2 to 5 years

Average contract fixed rate

Notional principal amount

Fair value

30 December
2009
%

30 December
2008
%

30 December
2009
£m

30 December
2008
£m

30 December
2009
£m

30 December
2008
£m

–
–
6.21

6.27
6.51
6.28

–
–
61.5

61.5

10.5
109.0
25.0

144.5

–
–
(3.4)

(3.4)

(0.3)
(6.0)
(1.3)

(7.6)

Interest rate risk sensitivity analysis is determined by applying a change in interest rates to financial assets and financial liabilities at the
balance sheet date. In order to be representative of the Group’s exposure to interest rate risk, financial liabilities include interest rate swaps
held in associates and joint ventures. For floating rate liabilities, the analysis is prepared assuming the amount of liability outstanding at
the balance sheet date was outstanding for the whole year. An increase/decrease of 1% in LIBOR would have decreased/increased the
Group’s annual loss before tax by £15.2 million (2008: £20.1 million) with no impact on other equity reserves (2008: £nil).

The Group’s sensitivity to interest rates has decreased during the current year as a result of the dilution in the Group’s holdings in
The Junction and X-Leisure funds and the repayment of Group debt and debt held by associates. The termination of certain interest rate
swaps in connection with these repayments of debt has also reduced the Group’s sensitivity to interest rates, as it holds fewer derivative
contracts whose values are based on forecasts of future interest rates.

23c Credit risk
The Group’s principal financial assets are loans to joint ventures, bank and cash balances, short-term deposits, trade and other receivables
and investments. Credit risk, being the risk that a counterparty will default on its contractual obligations resulting in financial loss to
the Group, is primarily attributable to loans to joint ventures, and trade and other receivables, which are principally amounts due from
associates and joint ventures. As a result, there is a concentration of credit risk arising from the Group’s exposure to these associates
and joint ventures but the Group does not consider this risk to be material as it is mitigated by the significant influence that it is able
to exercise through its holdings and management responsibilities in relation to those associates and joint ventures.

The credit risk on short-term deposits and derivative financial instruments is limited because the counterparties are banks with high credit
ratings assigned by international credit-rating agencies. The Group is not exposed to significant credit risk on its other financial assets.

No adjustment has been made for credit risk on derivative financial instruments in either the current year or the preceding year.

Capital & Regional Annual Report 2009

79

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

23 Financial instruments continued

23d Foreign exchange risk
The Group has investments in and loans to a number of joint ventures with property investments in Germany which have the euro
as their functional currency, and is therefore exposed to exchange rate fluctuations. The Group has designated one foreign exchange
forward contract (2008: two foreign exchange forward contracts) as a hedge of its net investment in these German joint ventures, selling
€47.0 million (2008: €57.5 million) at a fixed exchange rate of 0.87505 (2008: 0.7259). In 2009 the ineffective portion of the hedge
resulted in a charge of £0.2 million (2008: charge of £0.5 million) to the income statement. As disclosed in note 35, this hedge was
extended for a further year in January 2010.

Only the spot element of the foreign exchange forward contracts is designated as the hedging instrument, determined as the
undiscounted difference between the spot rate on the trade date and the spot rate on the revaluation date applied to the notional. The
unhedged forward element of the fair value is determined as the total fair value less the spot element. Changes in the forward element of
the fair value are reported through the income statement as finance income or finance costs as appropriate. During the year, this change
in the unhedged element of the fair value was a loss of £0.1 million (2008: gain of £0.1 million) as disclosed in note 7 (2008: note 6).

Foreign currency risk sensitivity analysis is determined by applying a change in foreign currency rates to outstanding foreign currency
denominated items at the reporting date. The following table details the Group’s sensitivity to a 10% change in foreign currency rates,
where a positive number indicates a decrease in loss before tax or increase in other equity reserves. The Group’s sensitivity to foreign
currency has increased during the current year following the changes to the hedge mentioned above.

10% strengthening in Sterling against the Euro
Decrease/(increase) in loss before tax
Increase/(decrease) in other equity reserves
10% strengthening in the Euro against Sterling
Increase/(decrease) in loss before tax
Decrease/(increase)in other equity reserves

Year to
30 December
2009
£m

Year to
30 December
2008
£m

0.1
2.5

–
(2.6)

0.6
3.3

(0.7)
(3.1)

23e Liquidity risk
Liquidity risk reflects the risk that the Group will have insufficient resources to meet its financial liabilities as they fall due. The day-to-day
operations of the Group are largely funded through the items included in the breakdown of recurring profit included in note 2. The
majority of income within recurring profit is received quarterly, since the inflows and outflows from net rental income and net interest
payable generally coincide with English quarter days, and property management fees are billed to the funds quarterly. As a result, the
Group normally has sufficient funds to cover recurring administrative expenses which occur throughout the year.

Liquidity risk therefore arises principally from the need to make payments for non-recurring items, such as management incentive
schemes, tax payments and the close out of derivative financial instruments. Payments may also be necessary against bank debt
facilities to prevent covenant breaches on loans related to the Group’s wholly owned properties or to cover losses in the Group’s joint
ventures, or to repay loans when they fall due.

The Group’s objective in managing liquidity risk is to ensure that it has sufficient funds to meet all its potential liabilities as they fall due,
both in normal market conditions and when considering negative projections against expected outcomes, so as to avoid the risk of
incurring contractual penalties or damaging the Group’s reputation. The Group’s treasury department maintains a rolling 18-month
forecast of anticipated recurring and non-recurring cash flows under different scenarios. This is compared to expected cash balances
and amounts available for drawdown on the Group’s core revolving credit facility to ensure that any potential shortfalls in funding are
identified and managed.

The Group’s primary means of managing liquidity risk is this £58.0 million (2008: £125.5 million) core revolving credit facility, expiring in
September 2013 (2008: February 2011), of which £58.0 million (2008: £98.2 million) was undrawn at the end of the year as shown in note
22c. As at the balance sheet date, £58.0 million (2008: £73.7 million) of this undrawn amount was available for drawdown under the
covenants on the facility.

80

Capital & Regional Annual Report 2009

Section 3 Financial statements

23 Financial instruments continued

23e Liquidity risk continued
During the year, a waiver of the asset cover and gearing covenants on this facility was agreed with the lending bank to allow time for the
terms of the facility to be renegotiated. The life of the facility was subsequently extended from February 2011 to September 2013 and the
margin was increased from 1.4% to 3.5%, reducing in future in line with the headroom on the asset cover test, which now includes the
value of part of the Group’s investment in the German joint venture as well as The Mall, The Junction and X-Leisure funds.

During the year, the Group also renegotiated its other balance sheet debt, extending the maturity dates of the facilities in return for an
increase in margins payable. As described in note 19, as a result of these renegotiations certain cash balances are now treated as restricted
cash as they are charged against borrowings and are not available for general use by the Group.

Following the sale of the Group’s owner-occupied leasehold property after the balance sheet date as described in note 35, one variable rate
bank loan of £7.4 million expiring in 2011 has been repaid in full.

The following table shows the maturity analysis of non-derivative financial (assets)/liabilities at the balance sheet date and, where applicable,
their effective interest rates.

2009

Financial assets
Available-for-sale investments
Non-current receivables
Current receivables
Cash and cash equivalents

Financial liabilities
Borrowings – fixed and swapped bank loans
Borrowings – variable rate bank loans
Current payables
Non-current payables*

2008

Financial assets
Available-for-sale investments
Non-current receivables
Current receivables
Cash and cash equivalents

Financial liabilities
Borrowings – fixed and swapped bank loans
Borrowings – variable rate bank loans
Current payables
Non-current payables

Note

15b

16

17

19

Note

15b

16

17

19

22d

22d

21

Effective
interest rate
%

Less than
1 year
£m

1–2 years
£m

2–5 years
£m

More than
5 years
£m

4.86

6.21
3.47

(0.3)
–
(5.1)
(17.5)

(22.9)

(0.4)
0.6
14.6
–

14.8

–
–
–
–

–

–
7.1
–
–

7.1

–
(23.8)
–
–

(23.8)

64.2
7.3
–
–

71.5

–
–
–
–

–

–
–
–
(1.0)

(1.0)

Effective
interest rate
%

Less than
1 year
£m

1–2 years
£m

2–5 years
£m

More than
5 years
£m

5.84

6.40
7.14

(0.2)
–
(6.6)
(4.1)

(10.9)

10.5
8.2
29.6
–

48.3

–
–
–
–

–

66.5
–
–
–

66.5

–
(12.1)
–
–

(12.1)

27.4
–
–
–

27.4

–
(17.0)
–
–

(17.0)

–
–
–
0.6

0.6

Total
£m

(0.3)
(23.8)
(5.1)
(17.5)

(46.7)

63.8
15.0
14.6
(1.0)

92.4

Total
£m

(0.2)
(29.1)
(6.6)
(4.1)

(40.0)

104.4
8.2
29.6
0.6

142.8

* Disclosed as liabilities relating to properties held for sale on the balance sheet.

Capital & Regional Annual Report 2009

81

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

23 Financial instruments continued

23e Liquidity risk continued

The following table indicates the dates of contractual repricing of the Group’s fixed and swapped bank loans:

Fixed and swapped bank loans

2009
2008

Total
£m

63.8
104.4

Less than
1 year
£m

–
10.5

1–2 years
£m

2–5 years
£m

–
66.5

63.8
27.4

More than
5 years
£m

–
–

The following tables detail the Group’s remaining contractual maturity for its non-derivative financial liabilities. The tables have been
drawn up based on the undiscounted cash inflows/(outflows) of financial liabilities based on the earliest date on which the Group can
be required to pay, including both interest and principal cash flows.

2009

Non-interest bearing
Finance lease liability
Variable interest rate instruments

2008

Non-interest bearing
Variable interest rate instruments
Fixed interest rate instruments

Less than
1 year
£m

(14.6)
–
(3.2)

(17.8)

Less than
1 year
£m

(29.6)
–
(22.5)

(52.1)

1–2 years
£m

2–3 years
£m

3–4 years
£m

4–5 years
£m

–
–
(11.7)

(11.7)

–
–
(10.5)

(10.5)

–
–
(68.4)

(68.4)

–
–
–

–

1–2 years
£m

2–3 years
£m

3–4 years
£m

4–5 years
£m

–
–
(69.5)

(69.5)

–
–
(27.6)

(27.6)

–
–
–

–

–
–
–

–

More than
5 years
£m

–
(1.0)
–

(1.0)

More than
5 years
£m

–
(0.6)
–

(0.6)

Total
£m

(14.6)
(1.0)
(93.8)

(109.4)

Total
£m

(29.6)
(0.6)
(119.6)

(149.8)

The following tables detail the Group’s remaining contractual maturity for its derivative financial liabilities, all of which are net settled,
based on the undiscounted net cash inflows/(outflows). When the amount payable or receivable is not fixed, it has been determined
by reference to the projected interest and foreign currency rates as illustrated by the yield curves existing at the reporting date.

2009

Net settled
Interest rate swaps
Foreign exchange forward contracts

2008

Net settled
Interest rate swaps
Foreign exchange forward contracts

Less than
1 year
£m

(2.1)
(1.4)

(3.5)

Less than
1 year
£m

(4.1)
(14.2)

(18.3)

1–2 years
£m

2–3 years
£m

3–4 years
£m

4–5 years
£m

(1.0)
–

(1.0)

(0.3)
–

(0.3)

–
–

–

–
–

–

1–2 years
£m

2–3 years
£m

3–4 years
£m

4–5 years
£m

(3.4)
–

(3.4)

(0.1)
–

(0.1)

–
–

–

–
–

–

More than
5 years
£m

–
–

–

More than
5 years
£m

–
–

–

Total
£m

(3.4)
(1.4)

(4.8)

Total
£m

(7.6)
(14.2)

(21.8)

82

Capital & Regional Annual Report 2009

Section 3 Financial statements

23 Financial instruments continued

23f Fair values of financial instruments
The fair values of financial instruments together with their carrying amounts in the balance sheet are as follows:

Financial liabilities not at fair value
through income statement
Sterling denominated loans

Total on balance sheet borrowings
Group share of associate borrowings*
Group share of joint venture borrowings

Total see-through borrowings
Derivative assets/(liabilities) at fair value
through income statement
Sterling interest rate swaps
Foreign exchange forward contracts

Total on balance sheet derivatives
Group share of sterling interest rate swaps
in associates and joint ventures*
Group share of euro interest rate swaps in joint ventures
Group share of sterling basis swaps in associates

Total see through derivatives

* Excluding FIX UK where the Group has written down its investment to £nil.

Notional
principal
£m

2009
Book value
£m

2009
Fair value
£m

2008
Book value
£m

2008
Fair value
£m

Note

22a

80.4

23a

20

20

29

61.5
42.5

363.7
136.1
–

80.4

80.4
301.0
251.4

632.8

(3.4)
(1.4)

(4.8)

(19.5)
(5.7)
–

(30.0)

80.4

80.4
301.0
253.6

635.0

(3.4)
(1.4)

(4.8)

(19.5)
(5.7)
–

(30.0)

112.6

112.6
441.0
282.6

836.2

(7.6)
(14.2)

(21.8)

(27.1)
(5.0)
0.1

(53.8)

112.6

112.6
441.0
284.1

837.7

(7.6)
(14.2)

(21.8)

(27.1)
(5.0)
0.1

(53.8)

The fair value of borrowings has been estimated on the basis of quoted market prices. The fair value of the interest rate and basis swaps
has been estimated by calculating the present value of future cash flows, using market discount rates. The fair value of the foreign
exchange forward contract has been estimated by applying the quoted forward foreign exchange rate to the undiscounted cash flows
at maturity.

Details of the Group’s cash and deposits are set out in note 19. Their fair values and those of all other financial assets and liabilities equate
to their book values.

23g Breach of loan agreements
At the year end, the Castleford facility in the X-Leisure fund was in breach of its ICR covenant but this could be remedied without further
charge by depositing £40,000 of cash held by the fund with the bank.

After the year end, there was a breach of the loan agreement for the Group’s Braehead joint venture as disclosed in note 35.

Capital & Regional Annual Report 2009

83

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

24 Share capital

Ordinary shares of 10p each
At the start of the year
Issued on exercise of share options
Reclassification into ordinary shares of 1p each and deferred shares of 9p each

At the end of the year
Ordinary shares of 1p each
At the start of the year
Reclassification from ordinary shares of 10p each
Issued in Capital Raising

At the end of the year
Deferred shares of 9p each
At the start of the year
Reclassification from ordinary shares of 10p each

At the end of the year

Total called-up share capital

Ordinary shares of 10p each
Ordinary shares of 1p each
Deferred shares of 9p each

Number of shares
issued and fully paid
2009
Number

2008
Number

Nominal value of shares
issued and fully paid
2009
£m

2008
£m

71,348,933 71,048,963
299,970
–

–
(71,348,933)

– 71,348,933

–
71,348,933
279,263,821

350,612,754

–
71,348,933

71,348,933

–
–
–

–

–
–

–

421,961,687 71,348,933

7.1
–
(7.1)

–

–
0.7
2.8

3.5

–
6.4

6.4

9.9

7.1
–
–

7.1

–
–
–

–

–
–

–

7.1

Authorised

2009
Number

2008
Number

857,589,603
71,348,933

– 150,000,000
–
–

The Company has one class of ordinary shares, which carry voting rights but no right to fixed income.

On 20 August 2009 the Company announced a firm placing and fully underwritten open offer (the “Capital Raising”). The firm placing and
open offer were approved by the holders of the Company’s ordinary shares at a general meeting on 7 September 2009 and the transaction
closed on 10 September 2009. As part of the Capital Raising, each ordinary share of 10p was subdivided and reclassified into one ordinary
share of 1p and one deferred share of 9p. Deferred shares carry neither voting nor dividend rights. The Company then issued ordinary
shares of 1p at a discount to the quoted market price as follows:

• 89,000,000 shares through a firm placing for consideration of £23.5 million;

• 47,565,955 shares through a firm placing for consideration of £11.4 million; and

• 142,697,866 shares through an open offer for consideration of £34.3 million, with shareholders able to apply for two shares for every

existing share held.

Out of the total consideration of £69.2 million, £2.8 million (representing the nominal value of the shares) was credited to share capital.
The balance of £60.3 million (after issue costs and expenses of £6.1 million) was credited to the merger reserve, which is available for
distribution to shareholders, as the transaction utilised a cashbox structure and therefore qualified for merger relief under section 612
of the Companies Act 2006, which meant that the premium arising was not required to be credited to the Company’s share premium
account. Under the cashbox structure, Capital & Regional Equity (Jersey) Limited issued redeemable preference shares to the Company
in consideration for the receipt of the net cash proceeds from the Capital Raising. The Company’s ordinary shares were issued as
consideration for the transfer to it of the shares in Capital & Regional Equity (Jersey) Limited that it did not already own.

84

Capital & Regional Annual Report 2009

Section 3 Financial statements

25 Share-based payments

The Group’s share-based payments comprise the SAYE scheme, the 1998 share option schemes, two LTIP schemes, the COIP and the
Matching Share Agreement. In accordance with IFRS 2, the fair value of equity-settled share-based payments to employees is determined
at the date of grant, calculated using either a Black-Scholes option pricing model or a Monte Carlo simulation, except for the 2007 LTIP
which is calculated using a normal distribution model. Any Employers’ National Insurance payable on these awards is treated as a
cash-settled share-based payment. The total expense recognised under these share-based payment transactions in the year was as follows:

Equity-settled share-based payments
Cash-settled share-based payments

Year to
30 December
2009
£m

Year to
30 December
2008
£m

0.3
–

1.2
(0.1)

Note

9, 26, 28

Share options – SAYE scheme
All employees of CRPM are eligible for the SAYE scheme, which allows them to save between £5 and £250 per month over a period of
either three or five years in order to purchase Company shares at a price set at the date of grant. The first payments by employees into
the scheme were made in January 2009 subject to a cap of £67 per month. Options are normally forfeited if an employee leaves the Group
before they vest and the charge to the Income Statement assumes this lapse rate is 45% (2008: 30%), based on the level of staff turnover
during the year and future expectations. Details of the share options outstanding at the end of the year are as follows:

Outstanding at the start of the year
Cancelled/lapsed before Capital Raising
Increase resulting from Capital Raising
Cancelled/lapsed after Capital Raising
Granted during the year

Outstanding at the end of the year
Exercisable at the end of the year

Year to 30 December 2009
Weighted
average
exercise
price

Number of
share options

497,257
(81,305)
415,937
(36,520)
–

795,369
22,524

46.0p
46.0p
n/a
22.8p
–

22.8p
22.8p

Year to 30 December 2008

Number of
share options

–
–
–
–
497,257

497,257
–

Weighted
average
exercise
price

–
–
–
–
46.0p

46.0p
46.0p

As a result of the Capital Raising, the SAYE scheme was rebased in line with a methodology prescribed by HMRC so that the number
of share options outstanding increased by 415,937 and the exercise price was reduced to 22.8p.

The options outstanding at 30 December 2009 had a weighted average remaining contractual life of 2.59 years (2008: 3.59 years).

Share options – 1998 schemes
Details of the share options outstanding at the end of the year are as follows:

Outstanding at the start of the year
Expired during the year
Exercised during the year

Outstanding at the end of the year
Exercisable at the end of the year

Year to 30 December 2009
Weighted
average
exercise
price

Number of
share options

140,000
(40,000)
–

100,000
100,000

205.8p
191.5p

–

211.5p
211.5p

Year to 30 December 2008

Number of
share options

439,970
–
(299,970)

140,000
140,000

Weighted
average
exercise
price

256.2p

–

279.7p

205.8p
205.8p

The options outstanding at 30 December 2009 had a weighted average remaining contractual life of 0.70 years (2008: 1.26 years)
and a fair value of £2.12 (2008: £2.06) each. The options were not rebased following the Capital Raising.

Capital & Regional Annual Report 2009

85

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

25 Share-based payments continued

2006–2007 Long-Term Incentive Plans
Details of the shares outstanding at the end of the year are as follows:

2006 awards
2007 awards

Opening

256,855
192,081

Number of shares
Lapsed

(256,855)
–

Closing

–
192,081

448,936

(256,855)

192,081

The weighted average fair value of the outstanding LTIP awards at grant was £15.61 (2008: £13.06). The shares under grant were not
rebased following the Capital Raising. The performance conditions for the 2007 award were not met so these shares have lapsed in 2010.

In calculating the charge for these LTIP awards in the Income Statement the following key assumptions were used:

• 50% Total return, none of which will vest based on expected performance

• 50% Total shareholder return which was derived by using the normal distribution of performance relative to the FTSE Real Estate Index.

Calculation inputs are shown in the following table:

1st quartile
2nd quartile
3rd quartile
4th quartile

Total

Probability
%

11
39
39
11

Vesting
%

–
–
0–50
50

Value
%

–
–
12.0
5.0

17.0

2008 Long-Term Incentive Plan
In November 2008, shareholders approved the introduction of a new LTIP for senior employees. No awards were made under this scheme
in 2009 and, as noted in the directors’ remuneration report, the Directors are proposing that it be replaced by a new LTIP scheme subject
to shareholder approval.

2008 Co-investment plan/Matching Share Agreement
In November 2008, shareholders approved the introduction of a new co-investment plan (‘COIP’) for senior employees. Participants may
purchase shares using their annual bonus and receive matching shares subject to certain performance conditions. In addition, in March
2008 H Scott-Barrett was granted awards under a separate Matching Share Agreement.

No further shares were awarded, exercised, cancelled or lapsed under these agreements during the year, but as a result of the Capital
Raising, the shares were rebased in line with a methodology prescribed by HMRC so that the number of shares outstanding at the end
of the year was as follows:

Outstanding at the start of the year
Increase resulting from Capital Raising

Outstanding at the end of the year

Number of shares

Matching Share
Agreement

COIP

Total

150,000
152,055

596,951
605,129

746,951
757,184

302,055

1,202,080

1,504,135

86

Capital & Regional Annual Report 2009

25 Share-based payments continued

Fair values of the relevant schemes above were calculated using the following inputs into the Black-Scholes option pricing model:

Section 3 Financial statements

Share price at grant date
Exercise price
Expected volatility
Expected life (years)
Risk free rate
Expected dividend yield
Correlation

SAYE
scheme

45.5p
46.0p
84%

3.12
2.28%
11.0%
n/a

Matching
Share
Agreement

553.0p
0.0p
37%

2.99
3.78%
4.9%
30%

COIP

44.75p
0.0p
84%

3.04
2.58%
11.2%
29%

Expected volatility is based on the historic volatility of the Group’s share price over the three years to the date of grant. The risk free rate is
the yield at the date of grant on a gilt-edged stock with a redemption date equivalent to the expected life of the option or the performance
period of the relevant scheme. Options are assumed to be exercised at the earliest possible date.

ESOT shareholding
At 30 December 2009, an Employee Share Ownership Trust (“ESOT”) held 2,189,836 (2008: 1,991,760) shares, to enable the Group to
meet the outstanding share awards under the schemes described above. The right to receive dividends on these shares has been waived.
The market value of these shares at 30 December 2009 was £0.8 million (2008: £0.9 million).

At the start of the year
Purchased in the year
Exercised/vested in year

At the end of the year

Number of
shares
2009

Number of
shares
2008

1,991,760
198,076
–

904,905
1,226,660
(139,805)

2,189,836

1,991,760

Capital & Regional Annual Report 2009

87

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

26 Reserves

As at 30 December 2007
Shares issued at premium
Revaluation of
owner-occupied property
Exchange differences
Amortisation of IFRS 1 reserve
Other transfers between reserves
Amortisation and vesting
of own shares
Purchase of own shares
Credit in respect of
share-based payments
Dividends paid
Loss for the year

As at 30 December 2008
Cancellation of share
premium account
Shares issued at a premium
Credit in respect of
share-based payments
Loss for the year

As at 30 December 2009

Note

13a

27

27

25

11

27

27

25

Share
premium
account
£m

219.7
0.8

–
–
–
–

–
–

–
–
–

220.5

(220.5)
–

–
–

–

Revaluation
reserve
£m

2.4
–

(2.4)
–
–
–

–
–

–
–
–

–

–
–

–
–

–

Other
reserves
£m

10.9
–

–
1.9
(0.1)
1.1

–
–

–
–
–

13.8

79.5
60.3

–
–

Capital
redemption
reserve
£m

4.4
–

–
–
–
–

–
–

–
–
–

Own
shares
held
£m

(8.7)
–

–
–
–
–

(0.3)
(0.7)

–
–
–

Retained
earnings
£m

467.2
–

–
–
–
(1.1)

0.3
–

Total
£m

695.9
0.8

(2.4)
1.9
(0.1)
–

–
(0.7)

1.2
(15.4)
(502.2)

1.2
(15.4)
(502.2)

4.4

(9.7)

(50.0)

179.0

–
–

–
–

–
–

–
–

141.0
–

0.3
(119.7)

–
60.3

0.3
(119.7)

153.6

4.4

(9.7)

(28.4)

119.9

The balance on the Company’s share premium account was cancelled by Court Order with effect from 28 August 2009 and transferred
to the special reserve and retained earnings.

Transaction costs of £6.1 million relating to the Capital Raising have been deducted directly from equity through the merger reserve.

27 Other reserves

As at 30 December 2007
Exchange differences
Transfer to income statement
on part-sale of German portfolio
Ineffective portion of hedge
Amortisation of IFRS reserve
Other transfers between reserves

As at 30 December 2008
Exchange differences
Ineffective portion of hedge
Cancellation of share
premium account
Shares issued at a premium

As at 30 December 2009

Special
reserve

Merger
reserve
£m

Acquisition
reserve
£m

IFRS
reserve
£m

Note

–
–

–
–
–
–

–
–
–

–
–

–
–
–
–

–
–
–

26

26

79.5
–

79.5

–
60.3

60.3

9.5
–

–
–
–
–

9.5
–
–

–
–

9.5

0.1
–

–
–
(0.1)
–

–
–
–

–
–

–

Foreign
currency
reserve
£m

6.9
19.6

(13.7)
–
–
1.1

13.9
(3.9)

–
–

Net
investment
hedging
reserve
£m

(5.6)
(14.3)

9.8
0.5
–
–

(9.6)
4.1
(0.2)

–
–

Total
£m

10.9
5.3

(3.9)
0.5
(0.1)
1.1

13.8
0.2
(0.2)

79.5
60.3

10.0

(5.7)

153.6

88

Capital & Regional Annual Report 2009

Section 3 Financial statements

27 Other reserves continued

The special reserve arose on the cancellation of the Company’s share premium account on 28 August 2009. £141.0 million of the share
premium account was credited to retained earnings and the balance of £79.5 million was moved to the special reserve pending consent
from all of the Company’s creditors at that date to transfer it to retained earnings.

The merger reserve arose on the Capital Raising, which was structured so as to allow the Company to claim merger relief on the issue
of ordinary shares as described in note 24.

The acquisition reserve relates to the acquisition of the remaining 50% of Morrison Merlin Limited in 2005, prior to which it was a joint
venture in which Capital & Regional had a 50% interest. The balance on the reserve arose from the difference between the fair value of
the Company’s existing interest and the carrying value of that interest at the date of acquisition of the remainder. The reserve will remain
in the balance sheet until Morrison Merlin Limited is sold.

The IFRS reserve related to the requirements of IFRS 1 “First-time Adoption of International Financial Reporting Standards”. Where cash
flow hedge accounting was being applied under a previous GAAP, IFRS 1 requires reserves are debited with the fair value of hedging
derivatives at the date of transition for the Group to IFRS (31 December 2004). The entire gain or loss has been taken to equity and
recycled to the income statement when the hedged transaction impacts profit or loss or as soon as the hedged transaction is no longer
expected to occur.

28 Reconciliation of net cash from operations

Loss on ordinary activities before financing
Adjusted for:
Share of loss in joint ventures and associates
Loss on revaluation of investment properties
Loss on sale of properties and investments
Impairment of goodwill
Impairment of trading property
Depreciation of other fixed assets
Decrease in receivables
Decrease in payables
Non-cash movement relating to share-based payments

Net cash from operations

Year to
30 December
2009
£m

Year to
30 December
2008
£m

Note

(105.1)

(478.5)

18a

13a

14

13a

15

25

106.8
2.8
(0.1)
1.6
2.1
0.4
6.7
(10.3)
0.3

5.2

432.9
31.7
6.5
8.0
23.5
0.6
2.7
(52.1)
1.2

(23.5)

Capital & Regional Annual Report 2009

89

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

29 Net assets per share

EPRA has issued recommended bases for the calculation of certain net assets per share information as shown in the following table:

30 December 2009

Note

Net assets
£m

Number of
shares (m)

Net assets
per share (£)

30 December 2008
Net assets
per share (£)
(Restated)

Basic
Own shares held
Fair value of fixed rate loans (net of tax)

Triple net diluted net assets per share
Exclude fair value of fixed rate loans (net of tax)
Exclude fair value of derivatives
Exclude deferred tax on unrealised gains and capital allowances

EPRA triple net diluted net assets per share

129.8
–
(1.6)

128.2
1.6
30.0
3.0

162.8

23f

350.6
(2.2)

0.37

1.30

348.4

0.37

1.33

348.4

0.47

1.74

Comparative net assets per share figures have been restated to show the impact of the open offer element of the Capital Raising but
exclude the impact of the firm placing element. The comparative EPRA triple net diluted net assets per share figure has also been restated
to correctly reflect the treatment of deferred tax.

30 Return on equity

Total recognised income and expense attributable to equity shareholders
Opening equity shareholders’ funds
Return on equity

31 Disposal – Capital Retail Park Partnership

30 December
2009
£m

30 December
2008
£m

(119.7)
186.1
(64.3)%

(502.7)
703.0
(71.5)%

On 7 May 2009 the Group sold its wholly owned subsidiary, Capital & Regional Cardiff (Jersey) Limited, which held the 50% interest in the
Capital Retail Park Partnership. The net liabilities at the date of disposal and at 30 December 2008 were as follows:

7 May
2009
£m

30 December
2008
£m

Note

13c, 18c

15.8
5.0
0.3
(6.7)
(15.4)

(1.0)

15.1
4.3
0.1
(3.5)
(16.5)

(0.5)
1.2
0.5

1.2

1.2
(0.1)

1.1

Investment property
Current assets
Bank balance and cash
Current liabilities
Non-current liabilities

Write-off of receivable from joint venture
Gain on disposal

Total cash consideration

Net inflow arising on disposal:

Cash consideration
Cash and cash equivalents disposed of

90

Capital & Regional Annual Report 2009

Section 3 Financial statements

32 Operating lease arrangements

The Group as lessee – finance leases
At the balance sheet date, the Group had outstanding commitments for future minimum lease payments on land and buildings under
finance leases as follows:

Within one year
Between one and five years
After five years

Less future finance charges

After five years

Minimum lease
payments

2009
£m

0.1
0.2
4.8

5.1
(4.1)

1.0

2008
£m

0.1
0.2
4.8

5.1
(4.5)

0.6

Present value of
minimum lease
payments

2009
£m

1.0

1.0

2008
£m

0.6

0.6

The finance leases represent the headleases on the Group’s leasehold investment and owner-occupied properties, all of which are
denominated in sterling. The average remaining lease length is 109 years (2008: 110 years). As described in note 35, two of the Group’s
leasehold properties were sold after the balance sheet date and the relevant amounts payable under finance leases were therefore
classified as held for sale.

During the year there were no contingent rents (2008: £nil) and the Group made sublease payments of £0.1 million (2008: £0.1 million).

The Group as lessee – operating leases
At the balance sheet date, the Group had outstanding commitments for future minimum lease payments under non-cancellable operating
leases as follows:

Within one year
Between one and five years
After five years

Land and buildings
CRPM

Land and buildings
SNO!zone

2009
£m

0.1
0.6
–

0.7

2008
£m

0.1
0.2
–

0.3

2009
£m

2.1
9.5
41.8

53.4

2008
£m

2.1
9.2
44.2

55.5

Other operating leases
2008
2009
£m
£m

0.1
–
–

0.1

0.3
0.1
–

0.4

Total

2009
£m

2.3
10.1
41.8

54.2

2008
£m

2.5
9.5
44.2

56.2

Operating lease payments are denominated in sterling. The average remaining lease length is 18 years (2008: 19 years) and rentals
are fixed for an average of 25 years (2008: 25 years).

During the year there were no contingent rents (2008: £nil) and the Group incurred lease payments recognised as an expense of
£2.3 million (2008: £2.3 million).

The Group is currently negotiating a rent concession for SNO!zone Braehead which may reduce the amount payable under the lease
in future years.

Capital & Regional Annual Report 2009

91

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

32 Operating lease arrangements continued

The Group as lessor
The Group leases out all of its investment properties under operating leases for average lease terms of 11 years (2008: 12 years) to expiry.
The future aggregate minimum rentals receivable under non-cancellable operating leases are as follows:

Unexpired
average
lease term
Years

9.7
12.7
16.2

6.9
12.4

8.5

100% figures

The Mall
The Junction
X-Leisure

Total associates*
German portfolio
Other joint ventures

Total joint ventures
Wholly owned

Total

Less
than 1
year
£m

112.9
36.5
44.3

193.7
40.2
8.1

48.3
6.6

248.6

2–5
years
£m

361.5
149.6
173.8

684.9
127.5
32.0

159.5
29.6

874.0

6–10
years
£m

234.5
161.7
205.7

601.9
78.3
33.7

112.0
38.3

752.2

11–15
years
£m

87.7
91.1
166.1

344.9
27.9
24.7

52.6
20.2

417.7

16–20
years
£m

51.9
32.0
52.4

136.3
2.2
20.2

22.4
5.0

163.7

More
than 20
years
£m

259.1
1.9
27.2

288.2
–
3.4

3.4
0.8

30 December
2009
Total
£m

30 December
2008
Total
£m

1,107.6
472.8
669.5

2,249.9
276.1
122.1

398.2
100.5

1,459.6
611.5
825.7

2,896.8
331.9
144.4

476.3
91.7

292.4

2,748.6

3,464.8

* Excluding FIX UK where the Group has written down its investment to £nil.

There was no contingent rent (2008: £nil) recognised in income from wholly owned properties during the year.

33 Capital commitments

As at 30 December 2009, the Group’s share of capital commitments of joint ventures and associates was £6.5 million (2008: £14.9
million). This comprised £5.9 million (2008: £10.2 million) relating to The Mall, £0.6 million (2008: £0.9 million) relating to The Junction
and £nil (2008: £3.8 million) relating to the Cardiff joint venture.

34 Contingent liabilities

The Group has given certain guarantees relating to interest shortfalls and cost overruns in connection with the joint venture at Manchester
Arena. The fair value of these guarantees is £0.1 million (2008: £0.2 million). The Group no longer has a guarantee in respect of its Cardiff
joint venture which was sold during the year.

The Company has guaranteed the rent payable by SNO!zone Braehead Limited to the Xscape Braehead Partnership and by SNO!zone
Limited to the X-Leisure fund as described in note 36. During the year a provision of £1 million (2008: £nil) has been made against the
Braehead guarantee in relation to the potential rent concession described in notes 18c and 35.

92

Capital & Regional Annual Report 2009

Section 3 Financial statements

35 Events after the balance sheet date

Disposals – wholly owned properties
As described in note 13, the sale of the Group’s owner-occupied leasehold property completed on 2 March 2010. The sale price after
transaction costs was £10.3 million and the proceeds were used to pay down floating rate debt of £7.4 million secured on the property
which was due to expire in March 2011. The disposal included £0.8 million of the finance lease balance shown in note 13. There was
no profit or loss on disposal as the property was valued at its sale price at the year end.

As described in note 13, the sale of the Group’s Beeston Place property completed on 10 March 2010. The sale price after transaction
costs was £2.1 million and the disposal included £0.2 million of the finance lease balance shown in note 13. There was no profit or loss
on disposal as the property was valued at its sale price at the year end.

The Mall
On 24 February 2010, The Mall fund completed on the sale of its Aberdeen property for £47.4 million at a net initial yield of 7.9%,
compared to its year end valuation of £46.0 million, and on 8 March 2010 completed on the sale of its Preston property for £87.0 million
at a net initial yield of 7.6%, compared to its year end valuation of £84.5 million.

Since the balance sheet date, £59.0 million from the proceeds of the December 2009 sale of The Mall’s Bexleyheath property was used
to redeem the same amount of the fund’s bonds.

Braehead
On 4 February 2010, there was a breach of the loan agreement in the Braehead joint venture when the year end valuation was provided to
the bank showing that the value of the property had fallen below the level required for the LTV covenant. The lender has agreed to extend
the remedy period until 31 March 2010. The Group and its joint venture partner are currently in negotiations with the bank about the form
of this remedy, which is likely to involve the injection of new equity into the Xscape Braehead Partnership in return for an LTV holiday. A
rent concession is also being negotiated for SNO!zone Braehead which may have an adverse impact on the valuation of the Braehead property.

German joint venture
In January 2010, the German joint venture received credit committee approval for the extension of the Bank of Scotland €40 million
(2008: €46.5 million) facility, with the new loan expiring in December 2013 (2008: June 2010). In March 2010, credit committee approval
was also received for two Eurohypo facilities totalling €65 million (2008: €65 million), with the new loans expiring in December 2013
(2008: June 2010).

On 23 February 2010, the German joint venture completed on the sale of its Leipheim property and on 29 January 2010, the German
joint venture exchanged on the sale of its Selm property. The sales were agreed for portfolio optimisation, as the properties were deemed
to be non-core owing to their small size, so the proceeds of £6.0 million (at the year end exchange rate) are below the year end valuations
of £7.5 million.

Other associates and joint ventures
On 20 January 2010, the Group paid a further £1.1 million to The FIX UK Limited Partnership as its proportional contribution of new equity
to facilitate the refinancing of the debt on the portfolio.

As at 28 February 2010, the property valuation of the X-Leisure fund (excluding adjustments for tenant incentives and head leases)
was £549.7 million. This gave a unit price of 26.0p, meaning the value of the Group’s units excluding interest rate swap mark-to-market
valuations was £23.9 million compared to £20.1 million at year end.

On 11 March 2010, the X-Leisure fund completed on the sale of its Croydon property for £32.5 million at a net initial yield of 7.6%.
This compared to its year end valuation of £31.7 million.

Other
On 15 January 2010, HMRC formally agreed the amount of corporation tax payable for the liabilities described in note 10c. The first
payment under the agreement of £3.3 million was made on 8 February 2010.

On 19 January 2010, the Group entered a forward contract to sell €47.0 million on 29 April 2011 at a fixed exchange rate of 1.143,
which had the effect of extending the existing hedging arrangements on its net investment in the German portfolio for another year.

Capital & Regional Annual Report 2009

93

Section 3 Financial statements

Notes to the financial statements continued

For the year to 30 December 2009

36 Related party transactions

Transactions between the Company and its subsidiaries, which are related parties, have been eliminated on consolidation and are not
disclosed in this note. Transactions between the Group and its joint ventures and associates, all of which occurred at normal market rates,
are disclosed below.

Capital & Regional plc

Joint ventures
Xscape Braehead Partnership
German joint venture companies:

Capital & Regional (Europe LP) Limited
Capital & Regional (Europe LP 2) Limited
Capital & Regional (Europe LP 3) Limited
Capital & Regional (Europe LP 5) Limited *
Capital & Regional (Europe LP 6) Limited

Associates
The Mall Limited Partnership
The Junction Limited Partnership
X-Leisure Limited Partnership

Interest receivable from/
(payable to) related parties

Amounts owed by/(to)
related parties

2009
£m

2008
£m

2009
£m

0.6

0.1
0.1
0.3
–
0.1

–
–
–

0.6

0.1
–
0.1
–
–

–
–
–

8.6

3.1
1.7
7.9
0.7
1.8

(1.7)
(0.1)
(0.2)

2008
£m

12.1

3.3
1.8
8.8
1.1
1.9

(0.8)
(0.4)
(0.4)

* Transactions with Capital & Regional Europe Holding 5 Limited, a subsidiary of Capital & Regional plc.

Amounts payable by/(to) joint ventures incur interest at commercial rates. Interest is payable on demand, while principal amounts owed
by the Xscape Braehead Partnership are repayable in 2012 and 2013, and principal amounts owed by the German joint venture companies
are repayable in 2013. Balances are unsecured and settled in cash.

Amounts owed to associates are unsecured and do not incur interest. They are payable on demand and settled in cash.

CRPM

Associates
The Mall Limited Partnership
The Junction Limited Partnership
X-Leisure Limited Partnership
The FIX UK Limited Partnership
Joint ventures
German portfolio
X-Leisure Limited
Manchester Arena Complex Limited Partnership
Xscape Braehead Partnership

Management and performance
fees receivable from/(payable to)
related parties

Amounts owed by/(to)
related parties

2009
£m

9.5
2.1
2.8
0.2

0.4
–
–
0.1

2008
£m

11.6
4.2
(3.9)
0.1

0.1
–
–
0.2

2009
£m

0.6
–
–
–

–
0.3
0.2
–

2008
£m

(3.8)
0.4
(9.3)
0.5

–
–
–
0.1

Management fees and performance fees are payable on demand. Balances are unsecured, do not incur interest and are settled for cash.

94

Capital & Regional Annual Report 2009

36 Related party transactions continued

SNO!zone Limited and SNO!zone Braehead Limited

Associates
Xscape Milton Keynes Partnership
Xscape Castleford Partnership
Joint ventures
Xscape Braehead Partnership

Section 3 Financial statements

Rents payable to
related parties

Amounts owed by/(to)
related parties

2009
£m

0.7
0.7

0.7

2008
£m

0.7
0.7

0.7

2009
£m

–
–

2008
£m

–
–

(2.1)

(2.2)

Rent is payable quarterly in cash under the terms of the relevant lease and is secured by a guarantee from the Company of two years’
rent and service charge payments in each case. The Group is currently in negotiations for a rent concession on SNO!zone Braehead which
might require an equity injection into the Xscape Braehead Partnership in part settlement of this guarantee.

All rents payable by SNO!zone companies are due to the relevant Xscape Partnerships, which in the case of SNO!zone Limited (operator
of the ski slopes at Milton Keynes and Castleford) are wholly owned by X-Leisure Limited Partnership.

During 2009 the Group purchased IT and communication equipment from Redstone plc and Sage plc, on normal commercial terms.
Alan Coppin was a director of Redstone plc until September 2009 and Paul Stobart is a director of Sage plc.

Transactions with key personnel
As per IAS 24 key personnel are considered to be the executive directors as they are the persons having the authority and responsibility
for planning, directing and controlling the activities of the Group. Their remuneration in the income statement is detailed below.

Short-term employment benefits
Post-employment benefits
Other long-term benefits*
Termination benefits
Share-based payments*

Year to
30 December
2009
£m

Year to
30 December
2008
£m

1.4
0.2
–
–
0.3

1.9

1.6
0.2
(1.1)
0.7
1.1

2.5

* Other long-term benefits relate to the Capital Appreciation Plan, which expired during the year, and Share-based payments relate to amounts awarded under the COIP

and Matching Share Agreement

Capital & Regional Annual Report 2009

95

Section 3 Financial statements

Independent auditors’ report to the members of
Capital & Regional plc

We have audited the financial statements of Capital & Regional plc for the year ended 30 December 2009 which comprise the
consolidated income statement, the consolidated balance sheet, the consolidated cash flow statement, the consolidated statement
of recognised income and expense, the reconciliation of movement in equity shareholders’ funds, the related notes 1 to 36, the company
balance sheet and the related notes A to J. The financial reporting framework that has been applied in the preparation of the Group
financial statements is applicable law and International Financial Reporting Standards (IFRSs) as adopted by the European Union. The
financial reporting framework that has been applied in the preparation of the Company financial statements is applicable law and United
Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

This report is made solely to the Company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006.
Our audit work has been undertaken so that we might state to the Company’s members those matters we are required to state to them in
an auditors’ report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone
other than the Company and the Company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Respective responsibilities of directors and auditors
As explained more fully in the directors’ responsibilities statement, the directors are responsible for the preparation of the financial
statements and for being satisfied that they give a true and fair view. Our responsibility is to audit the financial statements in accordance
with applicable law and International Standards on Auditing (UK and Ireland). Those standards require us to comply with the Auditing
Practices Board’s (APB’s) Ethical Standards for Auditors.

Scope of the audit of the financial statements
An audit involves obtaining evidence about the amounts and disclosures in the financial statements sufficient to give reasonable
assurance that the financial statements are free from material misstatement, whether caused by fraud or error. This includes an
assessment of: whether the accounting policies are appropriate to the Group’s and the Company’s circumstances and have been
consistently applied and adequately disclosed; the reasonableness of significant accounting estimates made by the directors; and the
overall presentation of the financial statements.

Opinion on financial statements
In our opinion:
• the financial statements give a true and fair view of the state of the Group’s and of the Company’s affairs as at 30 December 2009 and

of the Group’s and the Company’s loss for the year then ended;

• the Group financial statements have been properly prepared in accordance with IFRSs as adopted by the European Union;
• the Company financial statements have been properly prepared in accordance with United Kingdom Generally Accepted Accounting

Practice; and

• the financial statements have been prepared in accordance with the requirements of the Companies Act 2006; and, as regards the

Group financial statements, Article 4 of the IAS Regulation.

Opinion on other matters prescribed by the Companies Act 2006
In our opinion:
• the part of the directors’ remuneration report to be audited has been properly prepared in accordance with the Companies Act 2006; and
• the information given in the directors’ report for the financial year for which the financial statements are prepared is consistent with the

financial statements.

Matters on which we are required to report by exception
We have nothing to report in respect of the following:

Under the Companies Act 2006 we are required to report to you if, in our opinion:
• adequate accounting records have not been kept by the Company, or returns adequate for our audit have not been received from

branches not visited by us; or

• the Company financial statements and the part of the directors’ remuneration report to be audited are not in agreement with the

accounting records and returns; or

• certain disclosures of directors’ remuneration specified by law are not made; or
• we have not received all the information and explanations we require for our audit.

Under the Listing Rules we are required to review:
• the directors’ statement contained within the directors’ report in relation to going concern; and
• the part of the corporate governance statement relating to the Company’s compliance with the nine provisions of the June 2008

Combined Code specified for our review.

Andrew Clark (Senior Statutory Auditor)
for and on behalf of Deloitte LLP
Chartered Accountants and Statutory Auditors
London, United Kingdom
17 March 2010

96

Capital & Regional Annual Report 2009

Company balance sheet

Registered number: 1399411
Prepared in accordance with UK GAAP
As at 30 December 2009

Fixed assets
Investments
Current assets
Debtors – amounts falling due within one year
Debtors – amounts falling due after more than one year
Cash and deposits

Creditors – amounts falling due within one year
Trade and other creditors
Bank loans

Net current assets/(liabilities)

Creditors – amounts falling due after more than one year
Bank loans
Loan guarantees
Current tax payable

Provisions for liabilities

Net assets

Capital and reserves
Called-up share capital
Share premium account
Merger reserve
Special reserve
Capital redemption reserve
Retained earnings/(loss)

Shareholders’ funds

Section 3 Financial statements

Note

2009
£m

2008
£m

C

D

E

F

I

I

G

H

H

H

H

H

H

191.8

222.2

127.8
14.6
0.3

142.7

(122.5)
(0.1)

(122.6)

20.1

(7.2)
(0.6)
(10.0)

(17.8)
(1.0)

76.7
20.8
0.1

97.6

(140.6)
(8.2)

(148.8)

(51.2)

–
(0.2)
–

(0.2)
–

193.1

170.8

9.9
–
60.3
79.5
4.4
39.0

193.1

7.1
220.5
–
–
4.4
(61.2)

170.8

These financial statements were approved by the Board of directors, authorised for issue and signed on their behalf on 17 March 2010 by:

Charles Staveley
Group Finance Director

Capital & Regional Annual Report 2009

97

Section 3 Financial statements

Notes to the Company financial statements

For the year to 30 December 2009

A Accounting policies

Although the Group consolidated financial statements are prepared under IFRS, the Capital & Regional plc company financial statements
presented in this section are prepared under UK GAAP. The main accounting policies have been applied consistently in the current and
prior year.

Investments, amounts owed by subsidiaries and amounts owed by associates and joint ventures are stated at cost less provision for
impairment. Where there is an indication that an investment is impaired, an impairment review is carried out by comparing the carrying
value of the investment against its recoverable amount, which is the higher of its estimated value in use and fair value. This review
involves accounting judgements about the future cash flows from the underlying associates and joint ventures and, in the case of CRPM,
estimated asset management fee income less estimated fixed and variable expenses.

Transactions in foreign currencies are translated into sterling at exchange rates approximating to the exchange rate ruling at the date of
the transaction. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are translated to sterling at
the exchange rate ruling at that date and differences arising on translation are recognised in the income statement.

B Loss for the year

As permitted by section 408 of the Companies Act 2006, the profit and loss account of the Company is not presented as part of these
financial statements. The loss for the year attributable to equity shareholders dealt with in the financial statements of the Company was
£40.8 million (2008: loss of £528.8 million).

The Company had no direct employees during the year (2008: none).

C Investments

As at the start of the year
Additions
Disposals
Restructuring of German portfolio
Impairment of investments

As at the end of the year

Note J shows the principal subsidiaries, associates and joint ventures.

D Debtors – amounts falling due within one year

Amounts owed by subsidiaries
Taxation and social security
Other debtors

E Debtors – amounts falling due after more than one year

Amounts owed by joint ventures

98

Capital & Regional Annual Report 2009

Subsidiaries
£m

Joint ventures
and associates
£m

Assets held
for sale
£m

200.1
72.0
(68.8)
16.0
(41.3)

178.0

21.9
–
–
(7.8)
(0.6)

13.5

0.2
–
–
–
0.1

0.3

2009
£m

127.6
0.2
–

127.8

2009

£m

14.6

14.6

Total
£m

222.2
72.0
(68.8)
8.2
(41.8)

191.8

2008
£m

76.5
–
0.2

76.7

2008

£m

20.8

20.8

F Creditors – amounts falling due within one year

Amounts owed to subsidiaries
Amounts owed to associates
Bank loans
Current tax payable
Guarantees
Other creditors
Accruals and deferred income
Interest payable

Section 3 Financial statements

2009
£m

108.9
0.4
–
8.2
–
1.5
0.4
3.1

122.5

2008
£m

139.4
–
8.2
0.5
0.3
0.2
0.2
–

148.8

Details of the Group’s borrowings are given in note 23a to the Group financial statements. The Company’s borrowings are secured on
property owned by other Group companies and comprise a sterling denominated bank loan. As described in note 35 to the Group
financial statements, the property was sold after the year end and the loan was repaid.

G Creditors – amounts falling due after more than one year

From two to five years

Due after more than one year

H Reserves

As at the start of the year
Cancellation of share premium account
Shares issued at a premium net of costs
Retained loss for the year

As at the end of the year

2009
Total
£m

17.8

17.8

2008
Total
£m

0.2

0.2

Non-distributable

Distributable

Share
capital
£m

7.1

2.8
–

9.9

Share
premium
account
£m

220.5
(220.5)
–
–

–

Special
reserve
£m

–
79.5
–
–

79.5

Capital
redemption
reserve
£m

4.4
–
–
–

4.4

Merger
reserve
£m

–
–
60.3
–

60.3

Retained
(loss)/
earnings
£m

(61.2)
141.0
–
(40.8)

39.0

Total
£m

170.8
–
63.1
(40.8)

193.1

The Company’s authorised, issued and fully paid-up share capital is described in note 24 to the Group financial statements. The other
reserves are described in notes 26 and 27 to the Group financial statements.

I Fair value of financial liabilities

Non-current borrowings
Current borrowings

Total borrowings

2009
Book value
£m

2009
Fair value
£m

2008
Book value
£m

2008
Fair value
£m

7.2
0.1

7.3

7.2
0.1

7.3

–
8.2

8.2

–
8.2

8.2

Capital & Regional Annual Report 2009

99

Section 3 Financial statements

Notes to the Company financial statements continued

For the year to 30 December 2009

J Principal subsidiary, joint venture and associated companies

Capital & Regional Property Management Limited2
The Mall Jersey Property Unit Trust3
The Junction Jersey Property Unit Trust3
X-Leisure Jersey Property Unit Trust3
The FIX UK Limited Partnership2
The Auchinlea Partnership2
Capital & Regional Hemel Hempstead Limited3
Capital & Regional (Europe LP) Limited3
Capital & Regional (Europe LP 2) Limited3
Capital & Regional (Europe LP 3) Limited3
Capital & Regional (Europe LP 4) Limited3
Capital & Regional (Europe LP 5) Limited3
Capital & Regional (Europe LP 6) Limited3
Capital & Regional Earnings Ltd2
Capital & Regional Income Ltd2
Capital & Regional Holdings Ltd2
Capital & Regional Capital Partner Ltd3
Capital & Regional Overseas Holdings Ltd4
Capital & Regional Units LLP2
Capital & Regional (Jersey) Limited4
Capital & Regional UK Limited2
Capital & Regional UK Investments Limited2
Xscape Braehead Partnership2
Manchester Arena Complex Limited Partnership2
SNO!zone Limited2
SNO!zone (Braehead) Ltd2
Morrison Merlin Limited2

Nature of
property
business

Management
Investment
Investment
Investment
Investment
Investment
Investment and management
Investment and management
Investment and management
Investment and management
Investment and management
Investment and management
Investment and management
Investment and management
Investment and management
Investment and management
Investment and management
Investment and management
Investment and management
Investment and management
Investment and management
Investment and management
Investment and management
Investment and management
Trading
Trading
Trading

Group
effective
share of
business

100%
16.72%
13.44%
11.93%
20%
50%
100%
50%
50%
50%
50%
50%
50%
100%
100%
100%
100%
100%
100%
100%
100%
100%
50%
30%
100%
100%
100%

Share of
voting
rights*

100%
16.72%1
13.44%1
11.93%1
20%
50%
100%
50%
50%
50%
50%
50%
50%
100%
100%
100%
100%
100%
100%
100%
100%
100%
50%
50%5
100%
100%
100%

1 The Group is regarded as having significant influence through its membership of and role on the General Partner Board.
2 Incorporated/registered and operating in Great Britain.
3 Incorporated/registered and operating in Jersey.
4 Incorporated in Jersey and operating in Great Britain
5 The Group treats this entity as a joint venture rather than as an associate, despite owning 30%. This is as a result of joint control by means of equal membership of the

management committee, which is the main decision making body.

* This percentage is equivalent to the number of ordinary shares or units held by the Group.

Investments in associates and joint ventures are set out in note 18d and note 18e to the Group financial statements. To avoid a statement
of excessive length, details of investments which are not significant have been omitted. All of the above principal subsidiaries and joint
ventures have been consolidated in the Group financial statements.

100

Capital & Regional Annual Report 2009

Glossary of terms

Section 4 Other information

Capital Raising is the Company’s firm placing and open offer
for new equity of £69.2 million (gross) on 10 September 2009.

of the prospective purchaser’s costs, including stamp duty, agent
and legal fees.

CRPM is Capital & Regional Property Management Limited, a
subsidiary of Capital & Regional plc, which earns the management
and performance fees arising from certain of the Group’s associates
and joint ventures.

Contribution is the Group’s share of net rent less net interest
arising from its joint ventures, associates and wholly owned
entities, including unhedged foreign exchange movements.

EPRA adjusted fully diluted NAV per share includes the effect
of those shares potentially issuable under employee share options
and excludes own shares held. Any unrealised gains and capital
allowances deferred tax provisions, surplus on the fair value of
borrowings net of tax and surplus on the fair value of trading
properties are added back.

EPRA earnings per share (EPS) is the (loss)/profit after tax
excluding gains on asset disposals and revaluations and their
related tax, movements in the fair value of financial instruments,
intangible asset movements and the capital allowance effects of
IAS 12 where applicable, less tax arising on these items, divided
by the weighted average number of shares in issue during the year
excluding own shares held.

EPRA triple net fully diluted NAV per share includes the effect
of shares potentially issuable under employee share options and
excluding own shares held. NAV is adjusted for the fair value of debt
and the fair value gain on trading properties.

Estimated rental value (ERV) is the Group’s external valuers’
opinion as to the open market rent which, on the date of valuation,
could reasonably be expected to be obtained on a new letting or
rent review of a unit or property.

Equivalent yield is a weighted average of the initial yield and
reversionary yield and represents the return a property will produce
based upon the timing of the income received. In accordance with
usual practice, the equivalent yields (as determined by the Group’s
external valuers) assume rent received annually in arrears on gross
values including the prospective purchaser’s costs.

ERV growth is the total growth in ERV on properties owned
throughout the year including growth due to development.

Gearing is the Group’s net debt as a percentage of net assets.
See through gearing includes the Group’s share of non-recourse
net debt in associates and joint ventures.

Initial yield is the annualised net rent generated by the portfolio
expressed as a percentage of the portfolio valuation, excluding
development properties.

IPD is Independent Property Databank Ltd, a company that
produces an independent benchmark of property returns.

Like-for-like (LfL) figures exclude the impact of property
purchases and sales on year to year comparatives.

Loan to value (LTV) is the ratio of net debt (excluding fair value
adjustments for debt and derivatives) to the aggregate value of
properties (including trading properties), investments in joint
ventures and associates, other investments and net current assets

Market value is an opinion of the best price at which the sale of
an interest in a property would complete unconditionally for cash
consideration on the date of valuation as determined by the
Group’s external or internal valuers. In accordance with usual
practice, the valuers report valuations net, after the deduction

Net assets per share (NAV) are shareholders’ funds divided by the
number of shares held by shareholders at the period end, excluding
own shares held.

Net rent is the Group’s share, on a see through basis, of the
rental income, less property and management costs (excluding
performance fees) of the Group, its associates and joint ventures.

Net interest is the Group’s share, on a see through basis, of the
interest payable less interest receivable of the Group, its associates
and joint ventures.

Passing rent is gross rental income excluding the effects of
tenant incentives.

Property under management (PUM) is the valuation of properties
for which CRPM or X-Leisure Limited is the asset manager, plus the
German portfolio.

Recurring pre-tax profit is Contribution plus management
fees and SNO!zone income, less SNO!zone expenses and fixed
management expenses.

Recurring pre-tax profit per share is the recurring pre-tax
profit divided by the weighted average number of shares less
own shares held.

Return on equity is the total return, including revaluation gains
and losses, divided by opening equity plus time weighted additions
to share capital, excluding share options exercised, less reductions
in share capital.

Reversion is the estimated increase in rent at review where the
gross rent is below the estimated rental value.

Reversionary percentage is the percentage by which the ERV
exceeds the passing rent.

Reversionary yield is the anticipated yield, to which the initial
yield will rise once the rent reaches the estimated rental value.

See through balance sheet is the pro forma proportionately
consolidated balance sheet of the Group and its associates and
joint ventures.

See through income statement is the pro forma proportionately
consolidated income statement of the Group and its associates
and joint ventures.

Temporary lettings are for less than one year.

Total return is the Group’s total recognised income for the year
as set out in the consolidated statement of recognised income
and expense expressed as a percentage of opening equity
shareholders’ funds.

Total shareholder return is the movement in price per share
plus dividends per share.

Triple net fully diluted NAV per share includes the dilutive effect
of share options and adjusts all items to market value, including
trading properties and fixed rate debt.

Vacancy rate is the ERV of vacant properties expressed
as a percentage of the total ERV of the portfolio, excluding
development properties.

Variable overhead includes discretionary bonuses and the
cost of awards to employees made under the LTIP, Matching
Share Agreement, COIP, SAYE and CAP, which is spread over the
performance period.

Capital & Regional Annual Report 2009

101

Section 4 Other information

Portfolio information

Portfolio under management

Wholly owned
Associates
Joint ventures

Total

30 December
2009
£m

30 December
2008
£m

30 December
2007
£m

30 December
2006
£m

30 December
2005
£m

84
2,408
648

3,140

88
3,147
750

3,985

775
5,186
174

6,135

606
5,522
329

6,457

414
4,499
226

5,139

Figures exclude adjustments to property valuations for tenant incentives and head leases treated as finance leases. Trading properties are
included at the lower of cost and net realisable value

102

Capital & Regional Annual Report 2009

Fund portfolio information (100% figures)

As at 30 December 2009

Section 4 Other information

Physical data
Number of core properties
Number of lettable units
Lettable space (sq ft – ‘000s)
Valuation data
Properties at independent valuation (£m)
Adjustments for headleases and tenant incentives (£m)

Properties as shown in the financial statements (£m)
Revaluation in the year (£m)
Initial yield (%)
Equivalent yield (%)
Geared return (%)
Property level return (%)
Reversionary %
Loan to value ratio (%)
Lease Data

Average lease length to break
Average lease length to expiry
Passing rent of leases expiring in:

2010
2011
2012-2014
ERV of leases expiring in:
2010
2011
2012-2014
Passing rent subject to review in:
2010
2011
2012-2014
ERV of passing rent subject to review in:
2010
2011
2012-2014

Rental data
Passing rent (£m)
Estimated rental value (£m per annum)
Rental increase (ERV) %
Vacancy rate (%)
Like-for-like net rental income (100%)
Current year net rental income

Properties owned throughout 2008/2009
Disposals

Total net rental income

Prior year net rental income
Properties owned throughout 2008/2009
Disposals

Total net rental income

Other Data
Unit Price (£1.00 at inception)
Group Share

The Mall

The Junction

X-Leisure

19
2,151
7,011

1,317
74

1,391
(301)
7.79%
9.14%
(51.43)%
(12.49)%
19.9%
78.4%

9.55
9.67

8.23
9.10
24.48

13.67
10.29
26.73

26.46
18.22
24.03

26.75
17.58
25.38

9
168
2,712

572
(20)

552
(64)
6.43%
7.58%
(32.20)%
(5.27)%
8.3%
64.9%

18
337
3,406

519
(7)

512
(93)
7.91%
9.00%
(41.70)%
(18.97)%
1.4%
68.3%

12.18
12.71

15.12
16.22

0.10
0.34
3.93

0.78
0.98
4.92

8.38
6.35
19.92

8.97
6.73
20.68

0.93
0.26
0.91

0.98
0.37
1.10

9.50
15.03
39.41

9.60
15.20
40.57

German
Portfolio

50
193
5,090

535
–

535
(21)
6.80%
n/a
(9.78)%
1.01%
n/a
81.5%

6.92
6.92

1.64
2.50
16.31

n/a
n/a
n/a

n/a
n/a
n/a

n/a
n/a
n/a

128.9
154.6
(4.06%)
5.05%

39.0
45.3
(1.55%)
6.34%

45.3
48.9
(2.86%)
5.27%

40.3
n/a
n/a
1.92%

103.8
7.2

111.0

112.7
17.0

129.7

37.9
7.0

44.9

34.0
10.9

44.9

41.0
2.0

43.0

40.3
6.8

47.1

40.1
–

40.1

35.9
–

35.9

£0.2947

£0.3221

£0.2172

16.72%

13.44%

11.93%

n/a
48.82%

Capital & Regional Annual Report 2009

103

Section 4 Other information

Five-year review

For the period 31 December 2004 to 30 December 2009

Balance sheet
Property assets
Other fixed assets
Intangible assets
Investment in joint ventures
Investment in associates
Cash at bank
Other current (liabilities)/assets
Bank loans greater than one year
Convertible Unsecured Loan Stock
Other long-term liabilities

Net assets

Financed by
Called up share capital
Share premium account
Revaluation reserve
Other reserves
Retained earnings

Capital employed

Return on equity
Return on equity (%)
(Decrease)/increase in NAV per share + dividend (%)
Share price (decrease)/increase + dividend (%)
Period end share price (pence)
Total return
Total return
Net assets per share (pence)
– Basic (restated) *
– Triple net diluted (restated) *
– EPRA diluted (restated) *
Triple net diluted net assets per share growth (%) (restated)*
Gearing (%)
Gearing (%) on a see through basis

Income statement
Group turnover

Gross profit

(Loss)/profit on ordinary activities before financing
Net interest payable

(Loss)/profit on ordinary activities before taxation
Taxation

(Loss)/profit after tax

Recurring pre tax profit
Fully taxed recurring dividend cover (x)
Interest cover (x)
Earnings per share (pence)
– Basic (restated)*
– Diluted (restated)*
– EPRA (restated)*
Dividends per share
Dividend cover (x)

IFRS
30 December
2009
£m

IFRS
30 December
2008
£m

IFRS
30 December
2007
£m

IFRS
30 December
2006
£m

UK GAAP
30 December
2005
£m

94.4
26.3
2.6
30.3
76.4
17.5
(25.7)
(78.6)
–
(13.4)

129.8

9.9
–
–
148.3
(28.4)

129.8

98.9
31.7
4.2
34.4
182.3
4.1
(72.9)
(93.8)
–
(2.8)

186.1

7.1
220.5
–
8.5
(50.0)

186.1

790.0
9.0
12.2
12.0
599.4
37.1
(99.3)
(622.4)
–
(35.0)

703.0

7.1
219.7
2.4
6.6
467.2

703.0

621.8
1.2
12.2
67.6
685.4
35.5
(5.9)
(456.8)
(1.3)
(46.6)

913.1

7.2
219.5
2.7
7.0
676.7

913.1

(64.3)%
(72.3)%
(22.5)%
35p

(71.5)%
(62.2)%
(77.4)%
45p

(18.1)%
(14.2)%
(73.0)%
392p

31.6%
30.8%
81.0%
1542p

425.8
0.7
12.2
49.8
583.7
40.1
21.7
(395.7)
(3.0)
(27.6)

707.7

7.1
216.9
0.4
14.1
469.2

707.7

40.5%
40.8%
25.0%
868p

(119.7)

(502.7)

(165.1)

223.9

203.1

37p
37p
47p
(72.3)%
61.9%
487.5%

130p
133p
174p
(73.4)%
60.5%
449.2%

491p
499p
501p
(21.1)%
88.0%
190.0%

37.8

21.8

(105.1)
(8.3)

(113.4)
(6.3)

(119.7)

17.5
–
2.8

(59)p
(59)p
1p
–
–

65.4

23.7

(478.5)
(37.8)

(516.3)
14.1

(502.2)

27.6
5.6
1.2

(355)p
(355)p
(39)p
5p
–

34.0

14.9

(131.0)
(36.0)

(167.0)
0.2

(166.8)

32.7
1.2
1.2

(117)p
(117)p
19p
27p
–

626p
632p
628p
28.9%
50.0%
125.0%

132.1

116.6

274.5
(23.6)

250.9
(28.6)

222.3

32.3
1.2
2.1

157p
154p
23p
26p
1.8

495p
491p
494p
n/a
50.2%
126.0%

94.2

83.5

216.9
(18.2)

198.7
4.0

202.7

23.1
1.3
1.9

146p
141p
25p
18p
4.8

* Historic figures are not amended for subsequent changes of accounting policies, but these items have been restated to reflect the impact of the open offer element of the

Capital Raising.

104

Capital & Regional Annual Report 2009

Advisers and corporate information

Section 4 Other information

Principal valuers
DTZ Debenham Tie Leung
1 Curzon Street
London W1A 5PZ

King Sturge
7 Stratford Place
London WC1C 1ST

Jones Lang LaSalle
22 Hanover Square
London W1S 1JA

CB Richard Ellis
Kingsley House
Wimpole Street
London W1G 0RE

Cushman & Wakefield
43/45 Portman Square
London W1A 3BG

Auditors
Deloitte LLP
2 New Street Square
London EC4A 3BZ

Investment bankers/brokers
JP Morgan Cazenove
20 Moorgate
London EC2R 6DA

Numis Securities
The London Stock Exchange Building
10 Paternoster Square
London EC4M 7LT

Principal legal advisors
Olswang
90 High Holborn
London WC1V 6XX

Principal lending banker
Bank of Scotland plc part of Lloyds Banking Group
21-23 Hill Street
London W1J 5JW

Registered office
52 Grosvenor Gardens
London SW1W 0AU
Telephone: +44 (0)20 7932 8000
Facsimile: +44 (0)20 7802 5600
www.capreg.com

Registered number
1399411

Shareholder information

Registrars
Equiniti Limited
Aspect House
Spencer Road
Lancing
West Sussex BN99 6DA
Telephone: 0845 607 6838

2010 financial calendar
Annual General Meeting
Interim results
2010 annual results

28 June 2010
11 August 2010
March 2011

Designed and produced by 85FOUR

Printed in England by Cousin

Cousin is a carbon neutral company with ISO 14001 accreditation:
it recycles all solvents used in the printing process, making any
waste ph neutral, and also hold FSC status.

Capital & Regional Annual Report 2009

105

Capital & Regional plc
52 Grosvenor Gardens
London SW1W 0AU
Telephone: +44 (0)20 7932 8000
Facsimile: +44 (0)20 7802 5600

www.capreg.com

C
a
p
i
t
a
l

&
R
e
g
i
o
n
a
l
A
n
n
u
a
l

R
e
p
o
r
t
2
0
0
9